Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $283k initial cash invested.
-22.11%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,475
Rent
-$5,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $9,695 expenses = $5,220 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,475
Total Expenses
$9,695
Mortgage P&I
151%
$6,754
Property Taxes
28%
$1,271
Home Insurance
11%
$472
HOA
1%
$34
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0