Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $276k initial cash invested.
-17.53%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$6,563
Rent
-$4,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,563 income − $10,589 expenses = $4,026 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$262k
Closing costs
1%
$13,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,563
Total Expenses
$10,589
Mortgage P&I
106%
$6,961
Property Taxes
22%
$1,414
Home Insurance
8%
$508
HOA
0%
$0
Property Management
10%
$656
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0