Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.27% first-year return on $281k initial cash invested.
-23.27%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$5,199
Rent
-$5,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $10,652 expenses = $5,453 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,199
Total Expenses
$10,652
Mortgage P&I
140%
$7,291
Property Taxes
23%
$1,201
Home Insurance
9%
$476
HOA
6%
$332
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0