Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.2% first-year return on $279k initial cash invested.
-26.2%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$2,531
Rent
-$6,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $8,619 expenses = $6,088 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,531
Total Expenses
$8,619
Mortgage P&I
266%
$6,723
Property Taxes
25%
$639
Home Insurance
19%
$490
HOA
4%
$108
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0