Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $285k initial cash invested.
-20.63%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$4,803
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $9,698 expenses = $4,895 out of pocket
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$271k
Closing costs
1%
$13,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,803
Total Expenses
$9,698
Mortgage P&I
143%
$6,871
Property Taxes
23%
$1,093
Home Insurance
10%
$486
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0