Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $283k initial cash invested.
-15.37%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$5,404
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $9,032 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,404
Total Expenses
$9,032
Mortgage P&I
125%
$6,750
Property Taxes
7%
$397
Home Insurance
9%
$481
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0