Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $281k initial cash invested.
-19.13%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$4,632
Rent
-$4,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $9,115 expenses = $4,483 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,632
Total Expenses
$9,115
Mortgage P&I
151%
$6,993
Property Taxes
9%
$427
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0