Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $282k initial cash invested.
-18.98%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$4,920
Rent
-$4,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,920 income − $9,383 expenses = $4,463 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,920
Total Expenses
$9,383
Mortgage P&I
139%
$6,814
Property Taxes
16%
$800
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0