Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $287k initial cash invested.
-20.21%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$4,491
Rent
-$4,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $9,320 expenses = $4,829 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,491
Total Expenses
$9,320
Mortgage P&I
154%
$6,909
Property Taxes
13%
$605
Home Insurance
11%
$488
HOA
3%
$150
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$269
Maintenance
5%
$225
Other
0%
$0