Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $287k initial cash invested.
-21.26%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$5,023
Rent
-$5,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,023 income − $10,111 expenses = $5,088 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,023
Total Expenses
$10,111
Mortgage P&I
143%
$7,169
Property Taxes
20%
$1,012
Home Insurance
12%
$625
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0