Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $291k initial cash invested.
-19.48%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,231
Rent
-$4,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,231 income − $8,957 expenses = $4,726 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,231
Total Expenses
$8,957
Mortgage P&I
163%
$6,886
Property Taxes
11%
$471
Home Insurance
12%
$499
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0