Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $282k initial cash invested.
-21.25%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,228
Rent
-$4,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $9,220 expenses = $4,992 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,228
Total Expenses
$9,220
Mortgage P&I
163%
$6,902
Property Taxes
17%
$731
Home Insurance
12%
$488
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0