Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $286k initial cash invested.
-21.73%
Cash On Cash
1.96%
Cap Rate
0.31
DSCR
$5,345
Rent
-$5,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,345 income − $10,525 expenses = $5,180 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,345
Total Expenses
$10,525
Mortgage P&I
133%
$7,133
Property Taxes
26%
$1,377
Home Insurance
9%
$486
HOA
3%
$140
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0