Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $287k initial cash invested.
-22.17%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,774
Rent
-$5,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $10,083 expenses = $5,309 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,774
Total Expenses
$10,083
Mortgage P&I
145%
$6,929
Property Taxes
30%
$1,423
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0