Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $279k initial cash invested.
-18.56%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$4,510
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $8,819 expenses = $4,309 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$8,819
Mortgage P&I
145%
$6,535
Property Taxes
13%
$607
Home Insurance
11%
$499
HOA
0%
$4
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0