Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.21% first-year return on $289k initial cash invested.
-24.21%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,797
Rent
-$5,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $8,621 expenses = $5,824 out of pocket
Investment Breakdown
|
Purchase Price
$1374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$8,621
Mortgage P&I
245%
$6,852
Property Taxes
10%
$280
Home Insurance
18%
$508
HOA
9%
$253
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0