Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $280k initial cash invested.
-16.43%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,303
Rent
-$3,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,303 income − $9,137 expenses = $3,834 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,303
Total Expenses
$9,137
Mortgage P&I
127%
$6,748
Property Taxes
10%
$539
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0