Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $282k initial cash invested.
-21.96%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$3,966
Rent
-$5,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $9,135 expenses = $5,169 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,966
Total Expenses
$9,135
Mortgage P&I
172%
$6,829
Property Taxes
20%
$804
Home Insurance
12%
$471
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0