Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $276k initial cash invested.
-21.82%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$4,851
Rent
-$5,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $9,864 expenses = $5,013 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,851
Total Expenses
$9,864
Mortgage P&I
142%
$6,893
Property Taxes
26%
$1,237
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0