Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $277k initial cash invested.
-19.39%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,900
Rent
-$4,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $9,371 expenses = $4,471 out of pocket
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$9,371
Mortgage P&I
137%
$6,706
Property Taxes
19%
$919
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0