Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $288k initial cash invested.
-23.44%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,377
Rent
-$5,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $10,001 expenses = $5,624 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,377
Total Expenses
$10,001
Mortgage P&I
159%
$6,942
Property Taxes
28%
$1,232
Home Insurance
11%
$488
HOA
5%
$200
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0