Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $274k initial cash invested.
-18.85%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,200
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $9,510 expenses = $4,310 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$9,510
Mortgage P&I
125%
$6,491
Property Taxes
24%
$1,229
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0