Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $287k initial cash invested.
-22.83%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,565
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $10,019 expenses = $5,454 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,565
Total Expenses
$10,019
Mortgage P&I
153%
$7,002
Property Taxes
29%
$1,341
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0