Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.07% first-year return on $280k initial cash invested.
-21.07%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,833
Rent
-$4,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $9,742 expenses = $4,909 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,833
Total Expenses
$9,742
Mortgage P&I
141%
$6,821
Property Taxes
25%
$1,192
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0