Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $280k initial cash invested.
-15.54%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$5,488
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $9,116 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,488
Total Expenses
$9,116
Mortgage P&I
120%
$6,606
Property Taxes
11%
$605
Home Insurance
9%
$479
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0