Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $286k initial cash invested.
-16.1%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$7,213
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,213 income − $11,050 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,213
Total Expenses
$11,050
Mortgage P&I
91%
$6,545
Property Taxes
30%
$2,143
Home Insurance
7%
$486
HOA
0%
$0
Property Management
10%
$721
CapEx
5%
$361
Vacancy
6%
$433
Maintenance
5%
$361
Other
0%
$0