Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $274k initial cash invested.
-19.77%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,571
Rent
-$4,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,571 income − $9,079 expenses = $4,508 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,571
Total Expenses
$9,079
Mortgage P&I
142%
$6,468
Property Taxes
21%
$955
Home Insurance
10%
$467
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0