Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $282k initial cash invested.
-19.41%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$5,297
Rent
-$4,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,297 income − $9,865 expenses = $4,568 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,297
Total Expenses
$9,865
Mortgage P&I
129%
$6,819
Property Taxes
22%
$1,189
Home Insurance
9%
$479
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0