Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $289k initial cash invested.
-19.67%
Cash On Cash
2.69%
Cap Rate
0.41
DSCR
$6,483
Rent
-$4,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $11,216 expenses = $4,733 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,483
Total Expenses
$11,216
Mortgage P&I
116%
$7,496
Property Taxes
21%
$1,377
Home Insurance
8%
$490
HOA
3%
$168
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0