Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $281k initial cash invested.
-18.38%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,862
Rent
-$4,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $9,167 expenses = $4,305 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,862
Total Expenses
$9,167
Mortgage P&I
139%
$6,753
Property Taxes
14%
$660
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0