Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $289k initial cash invested.
-20.56%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$5,317
Rent
-$4,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,317 income − $10,264 expenses = $4,947 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,317
Total Expenses
$10,264
Mortgage P&I
134%
$7,105
Property Taxes
24%
$1,295
Home Insurance
9%
$481
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0