Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $291k initial cash invested.
-16.31%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$5,177
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,177 income − $9,130 expenses = $3,953 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,177
Total Expenses
$9,130
Mortgage P&I
132%
$6,814
Property Taxes
9%
$484
Home Insurance
9%
$485
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0