Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.94% first-year return on $278k initial cash invested.
-27.94%
Cash On Cash
1.17%
Cap Rate
0.17
DSCR
$3,397
Rent
-$6,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $9,863 expenses = $6,466 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,397
Total Expenses
$9,863
Mortgage P&I
223%
$7,580
Property Taxes
18%
$624
Home Insurance
18%
$628
HOA
4%
$147
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0