Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.19% first-year return on $288k initial cash invested.
-28.19%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$2,782
Rent
-$6,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $9,555 expenses = $6,773 out of pocket
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$275k
Closing costs
1%
$13,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$9,555
Mortgage P&I
252%
$7,019
Property Taxes
48%
$1,325
Home Insurance
18%
$488
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0