Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $278k initial cash invested.
-21.88%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$4,458
Rent
-$5,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $9,535 expenses = $5,077 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,458
Total Expenses
$9,535
Mortgage P&I
152%
$6,786
Property Taxes
26%
$1,177
Home Insurance
9%
$413
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0