Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $271k initial cash invested.
-16.06%
Cash On Cash
3.62%
Cap Rate
0.54
DSCR
$6,896
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,896 income − $10,524 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,896
Total Expenses
$10,524
Mortgage P&I
104%
$7,176
Property Taxes
15%
$1,066
Home Insurance
7%
$488
HOA
0%
$0
Property Management
10%
$690
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0