Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $277k initial cash invested.
-21.01%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$4,768
Rent
-$4,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $9,621 expenses = $4,853 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,768
Total Expenses
$9,621
Mortgage P&I
137%
$6,548
Property Taxes
24%
$1,135
Home Insurance
10%
$469
HOA
5%
$230
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0