Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $279k initial cash invested.
-7.6%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$7,405
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,405 income − $9,170 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,405
Total Expenses
$9,170
Mortgage P&I
89%
$6,587
Property Taxes
3%
$195
Home Insurance
6%
$464
HOA
0%
$0
Property Management
10%
$740
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0