Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $279k initial cash invested.
-21.38%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,213
Rent
-$4,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $9,193 expenses = $4,980 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,213
Total Expenses
$9,193
Mortgage P&I
161%
$6,782
Property Taxes
20%
$843
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0