Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $276k initial cash invested.
-16.32%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$5,108
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $8,867 expenses = $3,759 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,108
Total Expenses
$8,867
Mortgage P&I
130%
$6,626
Property Taxes
8%
$424
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0