Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $283k initial cash invested.
-18.81%
Cash On Cash
3.07%
Cap Rate
0.45
DSCR
$5,093
Rent
-$4,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $9,534 expenses = $4,441 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,093
Total Expenses
$9,534
Mortgage P&I
150%
$7,639
Property Taxes
2%
$82
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0