Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $282k initial cash invested.
-24.38%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$4,041
Rent
-$5,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $9,776 expenses = $5,735 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,041
Total Expenses
$9,776
Mortgage P&I
182%
$7,335
Property Taxes
22%
$903
Home Insurance
12%
$488
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0