Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $271k initial cash invested.
-16.36%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$5,652
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $9,349 expenses = $3,697 out of pocket
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,652
Total Expenses
$9,349
Mortgage P&I
115%
$6,519
Property Taxes
18%
$1,012
Home Insurance
6%
$348
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0