Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.43% first-year return on $282k initial cash invested.
-18.43%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,514
Rent
-$4,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,514 income − $8,848 expenses = $4,334 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,514
Total Expenses
$8,848
Mortgage P&I
151%
$6,832
Property Taxes
7%
$312
Home Insurance
11%
$488
HOA
1%
$42
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0