Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $282k initial cash invested.
-24.55%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$4,551
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $10,315 expenses = $5,764 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$268k
Closing costs
1%
$13,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,551
Total Expenses
$10,315
Mortgage P&I
150%
$6,841
Property Taxes
40%
$1,835
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0