Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.79% first-year return on $280k initial cash invested.
-23.79%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,099
Rent
-$5,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,099 income − $9,659 expenses = $5,560 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,099
Total Expenses
$9,659
Mortgage P&I
165%
$6,771
Property Taxes
33%
$1,347
Home Insurance
12%
$475
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0