Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.99% first-year return on $283k initial cash invested.
-24.99%
Cash On Cash
1.63%
Cap Rate
0.24
DSCR
$4,544
Rent
-$5,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $10,440 expenses = $5,896 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,544
Total Expenses
$10,440
Mortgage P&I
165%
$7,504
Property Taxes
28%
$1,267
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0