Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.72% first-year return on $283k initial cash invested.
-27.72%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$2,701
Rent
-$6,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $9,245 expenses = $6,544 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,701
Total Expenses
$9,245
Mortgage P&I
273%
$7,370
Property Taxes
25%
$665
Home Insurance
19%
$508
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0