Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $278k initial cash invested.
-17.14%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,751
Rent
-$3,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,751 income − $8,719 expenses = $3,968 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,751
Total Expenses
$8,719
Mortgage P&I
141%
$6,682
Property Taxes
9%
$416
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0