Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $277k initial cash invested.
-17.29%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,130
Rent
-$3,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $9,128 expenses = $3,998 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,130
Total Expenses
$9,128
Mortgage P&I
129%
$6,598
Property Taxes
14%
$725
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0