Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.19% first-year return on $283k initial cash invested.
-18.19%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$4,340
Rent
-$4,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $8,624 expenses = $4,284 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$8,624
Mortgage P&I
155%
$6,731
Property Taxes
7%
$294
Home Insurance
11%
$471
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0