Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $283k initial cash invested.
-23.02%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$4,883
Rent
-$5,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,883 income − $10,312 expenses = $5,429 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,883
Total Expenses
$10,312
Mortgage P&I
145%
$7,079
Property Taxes
25%
$1,214
Home Insurance
10%
$481
HOA
6%
$269
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0