Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $290k initial cash invested.
-20.03%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$5,418
Rent
-$4,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,418 income − $10,259 expenses = $4,841 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,418
Total Expenses
$10,259
Mortgage P&I
131%
$7,124
Property Taxes
23%
$1,236
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0