Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.21% first-year return on $274k initial cash invested.
-24.21%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$4,865
Rent
-$5,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,865 income − $10,386 expenses = $5,521 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,865
Total Expenses
$10,386
Mortgage P&I
144%
$7,019
Property Taxes
30%
$1,458
Home Insurance
12%
$578
HOA
1%
$67
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0