Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $278k initial cash invested.
-25%
Cash On Cash
1.8%
Cap Rate
0.26
DSCR
$3,709
Rent
-$5,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,709 income − $9,493 expenses = $5,784 out of pocket
Investment Breakdown
|
Purchase Price
$1322k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$264k
Closing costs
1%
$13,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,709
Total Expenses
$9,493
Mortgage P&I
204%
$7,577
Property Taxes
13%
$471
Home Insurance
13%
$481
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$223
Maintenance
5%
$185
Other
0%
$0