Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $281k initial cash invested.
-21.01%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$3,838
Rent
-$4,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $8,761 expenses = $4,923 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,838
Total Expenses
$8,761
Mortgage P&I
177%
$6,799
Property Taxes
8%
$317
Home Insurance
12%
$469
HOA
5%
$178
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0