Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.77% first-year return on $280k initial cash invested.
-27.77%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$1,801
Rent
-$6,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $8,289 expenses = $6,488 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$8,289
Mortgage P&I
403%
$7,256
Property Taxes
5%
$98
Home Insurance
26%
$467
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0