Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $290k initial cash invested.
-23.11%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$4,789
Rent
-$5,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,789 income − $10,365 expenses = $5,576 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,789
Total Expenses
$10,365
Mortgage P&I
155%
$7,404
Property Taxes
26%
$1,229
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0