Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $281k initial cash invested.
-20.34%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,742
Rent
-$4,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $9,502 expenses = $4,760 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,742
Total Expenses
$9,502
Mortgage P&I
140%
$6,617
Property Taxes
21%
$1,006
Home Insurance
10%
$480
HOA
4%
$166
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0