Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $281k initial cash invested.
-17.39%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,247
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $9,313 expenses = $4,066 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,247
Total Expenses
$9,313
Mortgage P&I
125%
$6,575
Property Taxes
17%
$902
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0