Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $280k initial cash invested.
-21.19%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$4,400
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $9,336 expenses = $4,936 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$9,336
Mortgage P&I
154%
$6,778
Property Taxes
21%
$942
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0