Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $283k initial cash invested.
-22.78%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,364
Rent
-$5,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $9,742 expenses = $5,378 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,364
Total Expenses
$9,742
Mortgage P&I
157%
$6,852
Property Taxes
23%
$1,025
Home Insurance
11%
$481
HOA
6%
$250
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0