Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.32% first-year return on $280k initial cash invested.
-27.32%
Cash On Cash
1.17%
Cap Rate
0.17
DSCR
$2,913
Rent
-$6,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $9,285 expenses = $6,372 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,913
Total Expenses
$9,285
Mortgage P&I
258%
$7,521
Property Taxes
18%
$516
Home Insurance
17%
$490
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0