Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $283k initial cash invested.
-18.11%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,958
Rent
-$4,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $9,227 expenses = $4,269 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,958
Total Expenses
$9,227
Mortgage P&I
134%
$6,658
Property Taxes
16%
$790
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0