Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.94% first-year return on $287k initial cash invested.
-28.94%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,642
Rent
-$6,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $9,566 expenses = $6,924 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$9,566
Mortgage P&I
276%
$7,299
Property Taxes
41%
$1,072
Home Insurance
19%
$508
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0