Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $276k initial cash invested.
-22.89%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$4,909
Rent
-$5,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,909 income − $10,182 expenses = $5,273 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,909
Total Expenses
$10,182
Mortgage P&I
136%
$6,659
Property Taxes
34%
$1,657
Home Insurance
12%
$590
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$295
Maintenance
5%
$245
Other
0%
$0