Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $282k initial cash invested.
-21.92%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,515
Rent
-$5,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $9,660 expenses = $5,145 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%
$13,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,515
Total Expenses
$9,660
Mortgage P&I
148%
$6,702
Property Taxes
22%
$985
Home Insurance
10%
$465
HOA
7%
$333
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0