Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $278k initial cash invested.
-20.38%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,932
Rent
-$4,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $9,659 expenses = $4,727 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,932
Total Expenses
$9,659
Mortgage P&I
137%
$6,743
Property Taxes
25%
$1,215
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0