Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.63% first-year return on $291k initial cash invested.
-24.63%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,114
Rent
-$5,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $10,097 expenses = $5,983 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,114
Total Expenses
$10,097
Mortgage P&I
177%
$7,269
Property Taxes
31%
$1,272
Home Insurance
12%
$486
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0