Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $289k initial cash invested.
-19.12%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,970
Rent
-$4,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $9,577 expenses = $4,607 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,970
Total Expenses
$9,577
Mortgage P&I
137%
$6,816
Property Taxes
20%
$982
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0