Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $276k initial cash invested.
-20.42%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$5,038
Rent
-$4,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $9,741 expenses = $4,703 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%
$13,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,038
Total Expenses
$9,741
Mortgage P&I
132%
$6,663
Property Taxes
29%
$1,454
Home Insurance
6%
$314
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0