Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $281k initial cash invested.
-22.9%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,215
Rent
-$5,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $9,581 expenses = $5,366 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,215
Total Expenses
$9,581
Mortgage P&I
159%
$6,718
Property Taxes
30%
$1,276
Home Insurance
12%
$490
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0