Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $279k initial cash invested.
-23.47%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$3,483
Rent
-$5,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $8,945 expenses = $5,462 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,483
Total Expenses
$8,945
Mortgage P&I
208%
$7,236
Property Taxes
10%
$338
Home Insurance
13%
$466
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0