Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $285k initial cash invested.
-19.15%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$4,750
Rent
-$4,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $9,302 expenses = $4,552 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,750
Total Expenses
$9,302
Mortgage P&I
137%
$6,523
Property Taxes
25%
$1,194
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0