Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $281k initial cash invested.
-22.24%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,915
Rent
-$5,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,915 income − $10,125 expenses = $5,210 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,915
Total Expenses
$10,125
Mortgage P&I
139%
$6,830
Property Taxes
21%
$1,018
Home Insurance
20%
$998
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0