Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $272k initial cash invested.
-22.92%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,029
Rent
-$5,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $9,224 expenses = $5,195 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,029
Total Expenses
$9,224
Mortgage P&I
159%
$6,407
Property Taxes
33%
$1,317
Home Insurance
11%
$453
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0