Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.53% first-year return on $280k initial cash invested.
-27.53%
Cash On Cash
1.01%
Cap Rate
0.15
DSCR
$3,738
Rent
-$6,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $10,163 expenses = $6,425 out of pocket
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,738
Total Expenses
$10,163
Mortgage P&I
197%
$7,355
Property Taxes
33%
$1,248
Home Insurance
13%
$490
HOA
3%
$98
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0