Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $279k initial cash invested.
-21.4%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$5,084
Rent
-$4,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $10,068 expenses = $4,984 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,084
Total Expenses
$10,068
Mortgage P&I
135%
$6,865
Property Taxes
27%
$1,394
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0