Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $282k initial cash invested.
-23.37%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,160
Rent
-$5,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $9,660 expenses = $5,500 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,160
Total Expenses
$9,660
Mortgage P&I
162%
$6,735
Property Taxes
30%
$1,244
Home Insurance
11%
$471
HOA
3%
$128
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0