Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $285k initial cash invested.
-20.41%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,032
Rent
-$4,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $8,872 expenses = $4,840 out of pocket
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$271k
Closing costs
1%
$13,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,032
Total Expenses
$8,872
Mortgage P&I
171%
$6,881
Property Taxes
11%
$443
Home Insurance
12%
$499
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0