Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $282k initial cash invested.
-23.09%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,297
Rent
-$5,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $9,724 expenses = $5,427 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,297
Total Expenses
$9,724
Mortgage P&I
158%
$6,801
Property Taxes
29%
$1,248
Home Insurance
11%
$490
HOA
2%
$67
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0