Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $274k initial cash invested.
-19.96%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$4,918
Rent
-$4,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $9,483 expenses = $4,565 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,918
Total Expenses
$9,483
Mortgage P&I
140%
$6,891
Property Taxes
17%
$832
Home Insurance
10%
$481
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0