Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.3% first-year return on $287k initial cash invested.
-26.3%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$4,013
Rent
-$6,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,013 income − $10,294 expenses = $6,281 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,013
Total Expenses
$10,294
Mortgage P&I
178%
$7,147
Property Taxes
35%
$1,421
Home Insurance
12%
$489
HOA
5%
$193
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0