Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $282k initial cash invested.
-18.07%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$4,538
Rent
-$4,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $8,784 expenses = $4,246 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,538
Total Expenses
$8,784
Mortgage P&I
150%
$6,800
Property Taxes
11%
$489
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0