Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $286k initial cash invested.
-22.87%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,369
Rent
-$5,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $8,821 expenses = $5,452 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,369
Total Expenses
$8,821
Mortgage P&I
208%
$7,021
Property Taxes
13%
$423
Home Insurance
15%
$502
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0