Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $287k initial cash invested.
-20.56%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$4,735
Rent
-$4,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,735 income − $9,651 expenses = $4,916 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,735
Total Expenses
$9,651
Mortgage P&I
144%
$6,801
Property Taxes
8%
$358
Home Insurance
27%
$1,260
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0