Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $286k initial cash invested.
-16.96%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$5,590
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,590 income − $9,628 expenses = $4,038 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,590
Total Expenses
$9,628
Mortgage P&I
122%
$6,842
Property Taxes
15%
$844
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$335
Maintenance
5%
$280
Other
0%
$0