Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $289k initial cash invested.
-19.2%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$5,746
Rent
-$4,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,746 income − $10,372 expenses = $4,626 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,746
Total Expenses
$10,372
Mortgage P&I
123%
$7,080
Property Taxes
23%
$1,326
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0