Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.05% first-year return on $276k initial cash invested.
-26.05%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,915
Rent
-$5,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $8,911 expenses = $5,996 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,915
Total Expenses
$8,911
Mortgage P&I
234%
$6,819
Property Taxes
27%
$786
Home Insurance
17%
$490
HOA
2%
$57
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0