Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $279k initial cash invested.
-17.68%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$4,713
Rent
-$4,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $8,822 expenses = $4,109 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,713
Total Expenses
$8,822
Mortgage P&I
142%
$6,707
Property Taxes
4%
$178
Home Insurance
10%
$472
HOA
5%
$239
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0