Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $279k initial cash invested.
-19.26%
Cash On Cash
2.7%
Cap Rate
0.42
DSCR
$5,862
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,862 income − $10,332 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,862
Total Expenses
$10,332
Mortgage P&I
122%
$7,156
Property Taxes
20%
$1,183
Home Insurance
8%
$469
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0