Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $274k initial cash invested.
-16.6%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,877
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,877 income − $8,665 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,877
Total Expenses
$8,665
Mortgage P&I
134%
$6,543
Property Taxes
10%
$504
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0