Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $276k initial cash invested.
-22.14%
Cash On Cash
2.41%
Cap Rate
0.35
DSCR
$5,560
Rent
-$5,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,560 income − $10,647 expenses = $5,087 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,560
Total Expenses
$10,647
Mortgage P&I
134%
$7,442
Property Taxes
23%
$1,297
Home Insurance
8%
$462
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0