Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $276k initial cash invested.
-18.73%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,782
Rent
-$4,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $9,083 expenses = $4,301 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,782
Total Expenses
$9,083
Mortgage P&I
139%
$6,642
Property Taxes
15%
$711
Home Insurance
10%
$455
HOA
1%
$32
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0