Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $282k initial cash invested.
-18.85%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$4,386
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $8,809 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$1341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$268k
Closing costs
1%
$13,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$8,809
Mortgage P&I
151%
$6,633
Property Taxes
14%
$600
Home Insurance
10%
$436
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0