Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $281k initial cash invested.
-22.98%
Cash On Cash
1.74%
Cap Rate
0.27
DSCR
$4,961
Rent
-$5,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,961 income − $10,335 expenses = $5,374 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,961
Total Expenses
$10,335
Mortgage P&I
142%
$7,063
Property Taxes
21%
$1,047
Home Insurance
10%
$481
HOA
9%
$454
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0