Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $274k initial cash invested.
-17.24%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$6,158
Rent
-$3,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $10,090 expenses = $3,932 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,158
Total Expenses
$10,090
Mortgage P&I
109%
$6,716
Property Taxes
21%
$1,301
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0