Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $283k initial cash invested.
-17.03%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$5,444
Rent
-$4,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $9,464 expenses = $4,020 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,444
Total Expenses
$9,464
Mortgage P&I
132%
$7,212
Property Taxes
7%
$365
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0