Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $280k initial cash invested.
-21.57%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,285
Rent
-$5,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $9,313 expenses = $5,028 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,285
Total Expenses
$9,313
Mortgage P&I
157%
$6,737
Property Taxes
16%
$671
Home Insurance
11%
$485
HOA
7%
$307
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0