Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $283k initial cash invested.
-20.84%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$4,270
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $9,184 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$9,184
Mortgage P&I
158%
$6,761
Property Taxes
19%
$822
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0