Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $282k initial cash invested.
-17.72%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$5,491
Rent
-$4,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,491 income − $9,654 expenses = $4,163 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,491
Total Expenses
$9,654
Mortgage P&I
121%
$6,625
Property Taxes
20%
$1,118
Home Insurance
9%
$483
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$275
Vacancy
6%
$329
Maintenance
5%
$275
Other
0%
$0