Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $286k initial cash invested.
-21.33%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$5,027
Rent
-$5,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,027 income − $10,111 expenses = $5,084 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,027
Total Expenses
$10,111
Mortgage P&I
138%
$6,930
Property Taxes
28%
$1,386
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0