Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $287k initial cash invested.
-22.74%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$4,719
Rent
-$5,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $10,157 expenses = $5,438 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,719
Total Expenses
$10,157
Mortgage P&I
151%
$7,134
Property Taxes
28%
$1,306
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0