Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.94% first-year return on $279k initial cash invested.
-32.94%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$5,409
Rent
-$7,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $13,063 expenses = $7,654 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,409
Total Expenses
$13,063
Mortgage P&I
130%
$7,035
Property Taxes
23%
$1,263
Home Insurance
8%
$453
HOA
54%
$2,906
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0