Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $289k initial cash invested.
-16.72%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,937
Rent
-$4,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $8,968 expenses = $4,031 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,937
Total Expenses
$8,968
Mortgage P&I
138%
$6,816
Property Taxes
8%
$378
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0