Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $281k initial cash invested.
-17.57%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,297
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,297 income − $9,412 expenses = $4,115 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,297
Total Expenses
$9,412
Mortgage P&I
129%
$6,830
Property Taxes
14%
$749
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0