Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $287k initial cash invested.
-18.44%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$5,363
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,363 income − $9,774 expenses = $4,411 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,363
Total Expenses
$9,774
Mortgage P&I
132%
$7,076
Property Taxes
15%
$816
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0