Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $279k initial cash invested.
-18.89%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,848
Rent
-$4,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $9,237 expenses = $4,389 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%
$13,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,848
Total Expenses
$9,237
Mortgage P&I
138%
$6,706
Property Taxes
16%
$781
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0