Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $276k initial cash invested.
-22.42%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$5,063
Rent
-$5,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,063 income − $10,227 expenses = $5,164 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,063
Total Expenses
$10,227
Mortgage P&I
132%
$6,671
Property Taxes
35%
$1,768
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0