Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $282k initial cash invested.
-21.85%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,800
Rent
-$5,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $8,931 expenses = $5,131 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$268k
Closing costs
1%
$13,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$8,931
Mortgage P&I
177%
$6,713
Property Taxes
20%
$742
Home Insurance
13%
$488
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0