Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $280k initial cash invested.
-16.44%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$5,753
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,753 income − $9,583 expenses = $3,830 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,753
Total Expenses
$9,583
Mortgage P&I
117%
$6,738
Property Taxes
15%
$877
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0