Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.21% first-year return on $286k initial cash invested.
-24.21%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,438
Rent
-$5,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $9,201 expenses = $5,763 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$9,201
Mortgage P&I
196%
$6,731
Property Taxes
30%
$1,044
Home Insurance
14%
$489
HOA
1%
$43
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0