Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $286k initial cash invested.
-20.4%
Cash On Cash
2.23%
Cap Rate
0.35
DSCR
$4,220
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $9,090 expenses = $4,870 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,220
Total Expenses
$9,090
Mortgage P&I
170%
$7,194
Property Taxes
7%
$302
Home Insurance
12%
$497
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0