Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $282k initial cash invested.
-24.61%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$6,653
Rent
-$5,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,653 income − $12,440 expenses = $5,787 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,653
Total Expenses
$12,440
Mortgage P&I
101%
$6,736
Property Taxes
20%
$1,354
Home Insurance
7%
$472
HOA
32%
$2,148
Property Management
10%
$665
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0