Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $289k initial cash invested.
-21.67%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$4,159
Rent
-$5,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $9,386 expenses = $5,227 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$9,386
Mortgage P&I
166%
$6,900
Property Taxes
17%
$724
Home Insurance
13%
$560
HOA
3%
$120
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0