Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $279k initial cash invested.
-22.06%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,601
Rent
-$5,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $9,721 expenses = $5,120 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,601
Total Expenses
$9,721
Mortgage P&I
147%
$6,782
Property Taxes
28%
$1,271
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0