Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $274k initial cash invested.
-21.58%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,940
Rent
-$4,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $8,873 expenses = $4,933 out of pocket
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$8,873
Mortgage P&I
166%
$6,533
Property Taxes
22%
$878
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0