Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.61% first-year return on $290k initial cash invested.
-27.61%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,588
Rent
-$6,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $8,265 expenses = $6,677 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$8,265
Mortgage P&I
455%
$7,225
Property Taxes
7%
$105
Home Insurance
33%
$523
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0