Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $280k initial cash invested.
-21.3%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,608
Rent
-$4,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $8,573 expenses = $4,965 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,608
Total Expenses
$8,573
Mortgage P&I
188%
$6,770
Property Taxes
11%
$400
Home Insurance
13%
$466
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0