Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $277k initial cash invested.
-21.31%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,655
Rent
-$4,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,655 income − $9,568 expenses = $4,913 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$263k
Closing costs
1%
$13,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,655
Total Expenses
$9,568
Mortgage P&I
145%
$6,764
Property Taxes
25%
$1,175
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0