Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $282k initial cash invested.
-23.68%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$4,213
Rent
-$5,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $9,774 expenses = $5,561 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$268k
Closing costs
1%
$13,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,213
Total Expenses
$9,774
Mortgage P&I
160%
$6,720
Property Taxes
34%
$1,416
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0