Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $283k initial cash invested.
-20.54%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,959
Rent
-$4,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $9,796 expenses = $4,837 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,959
Total Expenses
$9,796
Mortgage P&I
136%
$6,759
Property Taxes
26%
$1,275
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0