Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $279k initial cash invested.
-18.59%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$5,032
Rent
-$4,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $9,359 expenses = $4,327 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,032
Total Expenses
$9,359
Mortgage P&I
135%
$6,801
Property Taxes
16%
$796
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0