Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $291k initial cash invested.
-20.42%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,040
Rent
-$4,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $9,994 expenses = $4,954 out of pocket
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,040
Total Expenses
$9,994
Mortgage P&I
139%
$6,984
Property Taxes
25%
$1,281
Home Insurance
8%
$419
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0