Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $286k initial cash invested.
-22.83%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$4,096
Rent
-$5,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $9,533 expenses = $5,437 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,096
Total Expenses
$9,533
Mortgage P&I
167%
$6,848
Property Taxes
28%
$1,130
Home Insurance
12%
$489
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0