Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.02% first-year return on $276k initial cash invested.
-24.02%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$4,577
Rent
-$5,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,577 income − $10,107 expenses = $5,530 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,577
Total Expenses
$10,107
Mortgage P&I
160%
$7,323
Property Taxes
24%
$1,121
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0