Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $274k initial cash invested.
-18.52%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$4,908
Rent
-$4,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $9,144 expenses = $4,236 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,908
Total Expenses
$9,144
Mortgage P&I
136%
$6,685
Property Taxes
15%
$718
Home Insurance
9%
$466
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0