Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $286k initial cash invested.
-16.2%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$5,322
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $9,182 expenses = $3,860 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,322
Total Expenses
$9,182
Mortgage P&I
127%
$6,752
Property Taxes
10%
$557
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0