Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $281k initial cash invested.
-22.67%
Cash On Cash
1.76%
Cap Rate
0.28
DSCR
$4,840
Rent
-$5,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $10,151 expenses = $5,311 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,840
Total Expenses
$10,151
Mortgage P&I
145%
$7,036
Property Taxes
24%
$1,183
Home Insurance
10%
$469
HOA
4%
$205
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0