Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $282k initial cash invested.
-21.02%
Cash On Cash
2.47%
Cap Rate
0.37
DSCR
$6,085
Rent
-$4,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,085 income − $11,031 expenses = $4,946 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,085
Total Expenses
$11,031
Mortgage P&I
122%
$7,414
Property Taxes
24%
$1,458
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0