Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $285k initial cash invested.
-25.15%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$4,204
Rent
-$5,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $10,186 expenses = $5,982 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,204
Total Expenses
$10,186
Mortgage P&I
176%
$7,406
Property Taxes
29%
$1,212
Home Insurance
11%
$476
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0