Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $271k initial cash invested.
-23.17%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$4,302
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $9,527 expenses = $5,225 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,302
Total Expenses
$9,527
Mortgage P&I
155%
$6,680
Property Taxes
30%
$1,278
Home Insurance
10%
$451
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0