Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $286k initial cash invested.
-17.07%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$5,804
Rent
-$4,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $9,879 expenses = $4,075 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,804
Total Expenses
$9,879
Mortgage P&I
116%
$6,736
Property Taxes
22%
$1,276
Home Insurance
6%
$359
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0