Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $283k initial cash invested.
-18.05%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$5,213
Rent
-$4,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,213 income − $9,463 expenses = $4,250 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,213
Total Expenses
$9,463
Mortgage P&I
133%
$6,909
Property Taxes
12%
$608
Home Insurance
9%
$490
HOA
2%
$100
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0