Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $272k initial cash invested.
-22.48%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,223
Rent
-$5,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,223 income − $9,314 expenses = $5,091 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,223
Total Expenses
$9,314
Mortgage P&I
167%
$7,040
Property Taxes
20%
$862
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0