Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $280k initial cash invested.
-21.33%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,312
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $8,286 expenses = $4,974 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,312
Total Expenses
$8,286
Mortgage P&I
198%
$6,552
Property Taxes
12%
$382
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0