Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $285k initial cash invested.
-17.51%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$5,676
Rent
-$4,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $9,836 expenses = $4,160 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$271k
Closing costs
1%
$13,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,676
Total Expenses
$9,836
Mortgage P&I
117%
$6,664
Property Taxes
21%
$1,207
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0