Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $291k initial cash invested.
-16.37%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$5,033
Rent
-$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,033 income − $8,998 expenses = $3,965 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,033
Total Expenses
$8,998
Mortgage P&I
135%
$6,813
Property Taxes
8%
$386
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0