Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $281k initial cash invested.
-22.82%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$4,129
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,129 income − $9,471 expenses = $5,342 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,129
Total Expenses
$9,471
Mortgage P&I
174%
$7,183
Property Taxes
18%
$727
Home Insurance
12%
$488
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0