Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $291k initial cash invested.
-21.92%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,622
Rent
-$5,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $8,935 expenses = $5,313 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,622
Total Expenses
$8,935
Mortgage P&I
191%
$6,935
Property Taxes
16%
$574
Home Insurance
13%
$485
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0