Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $279k initial cash invested.
-23.07%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$4,863
Rent
-$5,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $10,223 expenses = $5,360 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,863
Total Expenses
$10,223
Mortgage P&I
148%
$7,193
Property Taxes
27%
$1,294
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0