Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.8% first-year return on $286k initial cash invested.
-22.8%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$4,580
Rent
-$5,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $10,007 expenses = $5,427 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,580
Total Expenses
$10,007
Mortgage P&I
152%
$6,957
Property Taxes
30%
$1,383
Home Insurance
10%
$476
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0