Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $278k initial cash invested.
-25.35%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$3,824
Rent
-$5,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $9,690 expenses = $5,866 out of pocket
Investment Breakdown
|
Purchase Price
$1322k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$264k
Closing costs
1%
$13,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,824
Total Expenses
$9,690
Mortgage P&I
188%
$7,175
Property Taxes
27%
$1,041
Home Insurance
13%
$481
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0