Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $289k initial cash invested.
-24.27%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,193
Rent
-$5,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $9,045 expenses = $5,852 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,193
Total Expenses
$9,045
Mortgage P&I
222%
$7,095
Property Taxes
19%
$611
Home Insurance
16%
$508
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0