Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $274k initial cash invested.
-20.34%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,653
Rent
-$4,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $9,294 expenses = $4,641 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,653
Total Expenses
$9,294
Mortgage P&I
143%
$6,635
Property Taxes
20%
$926
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0