Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $283k initial cash invested.
-18.89%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$6,329
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,329 income − $10,788 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,329
Total Expenses
$10,788
Mortgage P&I
116%
$7,345
Property Taxes
21%
$1,326
Home Insurance
7%
$472
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$316
Vacancy
6%
$380
Maintenance
5%
$316
Other
0%
$0