Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.51% first-year return on $271k initial cash invested.
-24.51%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$4,158
Rent
-$5,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $9,684 expenses = $5,526 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,158
Total Expenses
$9,684
Mortgage P&I
163%
$6,767
Property Taxes
32%
$1,347
Home Insurance
11%
$464
HOA
1%
$25
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0