Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.62% first-year return on $281k initial cash invested.
-22.62%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,128
Rent
-$5,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $9,419 expenses = $5,291 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%
$13,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,128
Total Expenses
$9,419
Mortgage P&I
163%
$6,716
Property Taxes
25%
$1,041
Home Insurance
12%
$489
HOA
2%
$100
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0