Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $286k initial cash invested.
-18.81%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$6,125
Rent
-$4,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,125 income − $10,607 expenses = $4,482 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,125
Total Expenses
$10,607
Mortgage P&I
114%
$6,996
Property Taxes
25%
$1,531
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$368
Maintenance
5%
$306
Other
0%
$0