Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $281k initial cash invested.
-18.72%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,728
Rent
-$4,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $10,108 expenses = $4,380 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,728
Total Expenses
$10,108
Mortgage P&I
117%
$6,705
Property Taxes
21%
$1,192
Home Insurance
8%
$472
HOA
4%
$250
Property Management
10%
$573
CapEx
5%
$286
Vacancy
6%
$344
Maintenance
5%
$286
Other
0%
$0