Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $283k initial cash invested.
-19.56%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$5,517
Rent
-$4,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $10,136 expenses = $4,619 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,517
Total Expenses
$10,136
Mortgage P&I
127%
$6,995
Property Taxes
23%
$1,258
Home Insurance
8%
$448
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0