Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $277k initial cash invested.
-19.77%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,569
Rent
-$4,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $9,134 expenses = $4,565 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,569
Total Expenses
$9,134
Mortgage P&I
146%
$6,689
Property Taxes
17%
$786
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0