Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $279k initial cash invested.
-20.56%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,813
Rent
-$4,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,813 income − $9,592 expenses = $4,779 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,813
Total Expenses
$9,592
Mortgage P&I
136%
$6,562
Property Taxes
27%
$1,306
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0