Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $279k initial cash invested.
-18.01%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,697
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $8,891 expenses = $4,194 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,697
Total Expenses
$8,891
Mortgage P&I
143%
$6,698
Property Taxes
10%
$481
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0