Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $286k initial cash invested.
-24.05%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,729
Rent
-$5,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $9,471 expenses = $5,742 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,729
Total Expenses
$9,471
Mortgage P&I
185%
$6,892
Property Taxes
23%
$846
Home Insurance
13%
$489
HOA
7%
$275
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0