Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $288k initial cash invested.
-17.7%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$5,429
Rent
-$4,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,429 income − $9,670 expenses = $4,241 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,429
Total Expenses
$9,670
Mortgage P&I
127%
$6,912
Property Taxes
10%
$567
Home Insurance
9%
$490
HOA
5%
$290
Property Management
10%
$543
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0