Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $287k initial cash invested.
-18.54%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,273
Rent
-$4,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,273 income − $9,704 expenses = $4,431 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,273
Total Expenses
$9,704
Mortgage P&I
128%
$6,758
Property Taxes
5%
$253
Home Insurance
10%
$523
HOA
15%
$799
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0