Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $274k initial cash invested.
-16.97%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,744
Rent
-$3,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,744 income − $9,620 expenses = $3,876 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,744
Total Expenses
$9,620
Mortgage P&I
113%
$6,490
Property Taxes
18%
$1,034
Home Insurance
9%
$525
HOA
1%
$78
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0