Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $277k initial cash invested.
-21.8%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,482
Rent
-$5,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $9,522 expenses = $5,040 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,482
Total Expenses
$9,522
Mortgage P&I
148%
$6,614
Property Taxes
28%
$1,276
Home Insurance
10%
$467
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0