Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $283k initial cash invested.
-21.98%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$4,902
Rent
-$5,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $10,092 expenses = $5,190 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,902
Total Expenses
$10,092
Mortgage P&I
141%
$6,936
Property Taxes
24%
$1,192
Home Insurance
10%
$472
HOA
4%
$218
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0