Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $283k initial cash invested.
-16.52%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$5,406
Rent
-$3,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $9,302 expenses = $3,896 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,406
Total Expenses
$9,302
Mortgage P&I
124%
$6,698
Property Taxes
13%
$727
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0