Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.79% first-year return on $279k initial cash invested.
-23.79%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,006
Rent
-$5,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $9,545 expenses = $5,539 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$9,545
Mortgage P&I
171%
$6,840
Property Taxes
30%
$1,192
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0