Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $274k initial cash invested.
-26.06%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,267
Rent
-$5,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,267 income − $10,219 expenses = $5,952 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,267
Total Expenses
$10,219
Mortgage P&I
152%
$6,470
Property Taxes
37%
$1,590
Home Insurance
25%
$1,050
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0