Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $288k initial cash invested.
-21.34%
Cash On Cash
2.71%
Cap Rate
0.39
DSCR
$6,282
Rent
-$5,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $11,398 expenses = $5,116 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,282
Total Expenses
$11,398
Mortgage P&I
126%
$7,897
Property Taxes
23%
$1,431
Home Insurance
7%
$437
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0