Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $283k initial cash invested.
-17.59%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,895
Rent
-$4,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,895 income − $9,048 expenses = $4,153 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,895
Total Expenses
$9,048
Mortgage P&I
140%
$6,862
Property Taxes
8%
$410
Home Insurance
10%
$472
HOA
1%
$30
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0