Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $277k initial cash invested.
-20.13%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,850
Rent
-$4,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $9,488 expenses = $4,638 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$263k
Closing costs
1%
$13,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,850
Total Expenses
$9,488
Mortgage P&I
136%
$6,593
Property Taxes
24%
$1,163
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0