Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $280k initial cash invested.
-16.44%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$6,511
Rent
-$3,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,511 income − $10,351 expenses = $3,840 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,511
Total Expenses
$10,351
Mortgage P&I
105%
$6,835
Property Taxes
21%
$1,355
Home Insurance
7%
$467
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0