Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.74% first-year return on $291k initial cash invested.
-24.74%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,992
Rent
-$6,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $9,995 expenses = $6,003 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,992
Total Expenses
$9,995
Mortgage P&I
174%
$6,948
Property Taxes
37%
$1,494
Home Insurance
13%
$514
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0