Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $287k initial cash invested.
-22.77%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,783
Rent
-$5,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $10,238 expenses = $5,455 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,783
Total Expenses
$10,238
Mortgage P&I
143%
$6,857
Property Taxes
31%
$1,465
Home Insurance
10%
$488
HOA
4%
$185
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0