Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.69% first-year return on $280k initial cash invested.
-25.69%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$4,712
Rent
-$5,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $10,707 expenses = $5,995 out of pocket
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,712
Total Expenses
$10,707
Mortgage P&I
150%
$7,066
Property Taxes
31%
$1,462
Home Insurance
11%
$525
HOA
9%
$428
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0