Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $281k initial cash invested.
-19.99%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,160
Rent
-$4,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $9,843 expenses = $4,683 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,160
Total Expenses
$9,843
Mortgage P&I
130%
$6,708
Property Taxes
26%
$1,321
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0