Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $276k initial cash invested.
-17.52%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,915
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,915 income − $9,938 expenses = $4,023 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$262k
Closing costs
1%
$13,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,915
Total Expenses
$9,938
Mortgage P&I
111%
$6,558
Property Taxes
13%
$794
Home Insurance
8%
$467
HOA
10%
$580
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0