Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $279k initial cash invested.
-16.71%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,584
Rent
-$3,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $8,468 expenses = $3,884 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,584
Total Expenses
$8,468
Mortgage P&I
145%
$6,650
Property Taxes
4%
$162
Home Insurance
10%
$465
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0