Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $286k initial cash invested.
-18.42%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$5,839
Rent
-$4,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,839 income − $10,231 expenses = $4,392 out of pocket
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,839
Total Expenses
$10,231
Mortgage P&I
119%
$6,968
Property Taxes
18%
$1,073
Home Insurance
9%
$522
HOA
3%
$150
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0