Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $291k initial cash invested.
-19.44%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,197
Rent
-$4,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,197 income − $9,908 expenses = $4,711 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,197
Total Expenses
$9,908
Mortgage P&I
133%
$6,922
Property Taxes
23%
$1,170
Home Insurance
9%
$464
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0