Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $271k initial cash invested.
-22.23%
Cash On Cash
2.03%
Cap Rate
0.31
DSCR
$4,919
Rent
-$5,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,919 income − $9,933 expenses = $5,014 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,919
Total Expenses
$9,933
Mortgage P&I
141%
$6,945
Property Taxes
25%
$1,237
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0