Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $290k initial cash invested.
-23.26%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,833
Rent
-$5,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $10,451 expenses = $5,618 out of pocket
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,833
Total Expenses
$10,451
Mortgage P&I
141%
$6,826
Property Taxes
35%
$1,676
Home Insurance
10%
$483
HOA
4%
$209
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0