Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $288k initial cash invested.
-25.12%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,046
Rent
-$6,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $9,071 expenses = $6,025 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,046
Total Expenses
$9,071
Mortgage P&I
225%
$6,862
Property Taxes
26%
$807
Home Insurance
16%
$485
HOA
4%
$125
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0