Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.93% first-year return on $272k initial cash invested.
-26.93%
Cash On Cash
1.12%
Cap Rate
0.17
DSCR
$4,368
Rent
-$6,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $10,461 expenses = $6,093 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,368
Total Expenses
$10,461
Mortgage P&I
162%
$7,082
Property Taxes
27%
$1,182
Home Insurance
11%
$464
HOA
14%
$598
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0