Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $285k initial cash invested.
-24.29%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$4,366
Rent
-$5,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $10,136 expenses = $5,770 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$271k
Closing costs
1%
$13,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,366
Total Expenses
$10,136
Mortgage P&I
164%
$7,165
Property Taxes
31%
$1,357
Home Insurance
11%
$479
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0