Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $287k initial cash invested.
-20.32%
Cash On Cash
2.29%
Cap Rate
0.36
DSCR
$5,659
Rent
-$4,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,659 income − $10,517 expenses = $4,858 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,659
Total Expenses
$10,517
Mortgage P&I
127%
$7,179
Property Taxes
24%
$1,376
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0