Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $281k initial cash invested.
-21.14%
Cash On Cash
2.33%
Cap Rate
0.36
DSCR
$5,539
Rent
-$4,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,539 income − $10,484 expenses = $4,945 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,539
Total Expenses
$10,484
Mortgage P&I
131%
$7,264
Property Taxes
23%
$1,292
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0