Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $277k initial cash invested.
-13.22%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$7,052
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,052 income − $10,106 expenses = $3,054 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,052
Total Expenses
$10,106
Mortgage P&I
95%
$6,724
Property Taxes
15%
$1,076
Home Insurance
7%
$472
HOA
0%
$0
Property Management
10%
$705
CapEx
5%
$353
Vacancy
6%
$423
Maintenance
5%
$353
Other
0%
$0