Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.59% first-year return on $291k initial cash invested.
-28.59%
Cash On Cash
0.9%
Cap Rate
0.13
DSCR
$2,685
Rent
-$6,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $9,609 expenses = $6,924 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,685
Total Expenses
$9,609
Mortgage P&I
292%
$7,830
Property Taxes
17%
$468
Home Insurance
22%
$581
HOA
1%
$33
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0