Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $283k initial cash invested.
-22.69%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,325
Rent
-$5,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $8,682 expenses = $5,357 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$8,682
Mortgage P&I
210%
$6,984
Property Taxes
11%
$362
Home Insurance
14%
$472
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0