Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.36% first-year return on $291k initial cash invested.
-28.36%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$3,299
Rent
-$6,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $10,176 expenses = $6,877 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,299
Total Expenses
$10,176
Mortgage P&I
224%
$7,386
Property Taxes
34%
$1,127
Home Insurance
24%
$805
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0