Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $285k initial cash invested.
-22.89%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,625
Rent
-$5,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,625 income − $11,070 expenses = $5,445 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,625
Total Expenses
$11,070
Mortgage P&I
122%
$6,873
Property Taxes
40%
$2,245
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$338
Maintenance
5%
$281
Other
0%
$0