Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.35% first-year return on $272k initial cash invested.
-26.35%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,949
Rent
-$5,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $8,911 expenses = $5,962 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,949
Total Expenses
$8,911
Mortgage P&I
217%
$6,413
Property Taxes
20%
$591
Home Insurance
16%
$472
HOA
23%
$669
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0