Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $281k initial cash invested.
-20.33%
Cash On Cash
2.63%
Cap Rate
0.39
DSCR
$5,054
Rent
-$4,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,054 income − $9,814 expenses = $4,760 out of pocket
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,054
Total Expenses
$9,814
Mortgage P&I
147%
$7,437
Property Taxes
8%
$415
Home Insurance
13%
$648
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0