Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $288k initial cash invested.
-15.08%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$5,559
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,559 income − $9,176 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,559
Total Expenses
$9,176
Mortgage P&I
124%
$6,893
Property Taxes
4%
$244
Home Insurance
9%
$499
HOA
2%
$94
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0