Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $279k initial cash invested.
-20.22%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,711
Rent
-$4,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,711 income − $9,418 expenses = $4,707 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,711
Total Expenses
$9,418
Mortgage P&I
141%
$6,649
Property Taxes
17%
$818
Home Insurance
10%
$490
HOA
5%
$235
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0