Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $282k initial cash invested.
-16.47%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$6,283
Rent
-$3,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,283 income − $10,149 expenses = $3,866 out of pocket
Investment Breakdown
|
Purchase Price
$1341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$268k
Closing costs
1%
$13,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,283
Total Expenses
$10,149
Mortgage P&I
107%
$6,712
Property Taxes
21%
$1,314
Home Insurance
8%
$490
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0