Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $276k initial cash invested.
-20.09%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,702
Rent
-$4,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $9,327 expenses = $4,625 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,702
Total Expenses
$9,327
Mortgage P&I
139%
$6,553
Property Taxes
22%
$1,034
Home Insurance
10%
$472
HOA
1%
$46
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0