Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $287k initial cash invested.
-20.38%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,423
Rent
-$4,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,423 income − $9,299 expenses = $4,876 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,423
Total Expenses
$9,299
Mortgage P&I
155%
$6,859
Property Taxes
18%
$784
Home Insurance
11%
$507
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0