Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $288k initial cash invested.
-18.82%
Cash On Cash
2.72%
Cap Rate
0.42
DSCR
$5,782
Rent
-$4,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $10,304 expenses = $4,522 out of pocket
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$275k
Closing costs
1%
$13,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,782
Total Expenses
$10,304
Mortgage P&I
127%
$7,343
Property Taxes
17%
$970
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0