Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $281k initial cash invested.
-22.54%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$6,859
Rent
-$5,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,859 income − $12,127 expenses = $5,268 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,859
Total Expenses
$12,127
Mortgage P&I
100%
$6,843
Property Taxes
42%
$2,852
Home Insurance
9%
$648
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0