Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $283k initial cash invested.
-18.48%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,337
Rent
-$4,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $9,700 expenses = $4,363 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,337
Total Expenses
$9,700
Mortgage P&I
128%
$6,809
Property Taxes
19%
$1,031
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0