Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.15% first-year return on $278k initial cash invested.
-24.15%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$4,322
Rent
-$5,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $9,919 expenses = $5,597 out of pocket
Investment Breakdown
|
Purchase Price
$1324k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,322
Total Expenses
$9,919
Mortgage P&I
166%
$7,162
Property Taxes
28%
$1,205
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0