Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $286k initial cash invested.
-20.06%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,653
Rent
-$4,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $9,430 expenses = $4,777 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%
$13,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,653
Total Expenses
$9,430
Mortgage P&I
146%
$6,775
Property Taxes
21%
$973
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0