Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $274k initial cash invested.
-19.94%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,872
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $9,431 expenses = $4,559 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,872
Total Expenses
$9,431
Mortgage P&I
136%
$6,632
Property Taxes
21%
$1,042
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0