Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $280k initial cash invested.
-19.99%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$5,200
Rent
-$4,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $9,857 expenses = $4,657 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$9,857
Mortgage P&I
128%
$6,632
Property Taxes
27%
$1,385
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0