Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $277k initial cash invested.
-17.07%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,032
Rent
-$3,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $8,977 expenses = $3,945 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,032
Total Expenses
$8,977
Mortgage P&I
131%
$6,592
Property Taxes
12%
$604
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0