Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $280k initial cash invested.
-20.57%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,130
Rent
-$4,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $8,934 expenses = $4,804 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$8,934
Mortgage P&I
160%
$6,607
Property Taxes
17%
$689
Home Insurance
9%
$385
HOA
4%
$180
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0