Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $291k initial cash invested.
-21.4%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,558
Rent
-$5,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $8,746 expenses = $5,188 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,558
Total Expenses
$8,746
Mortgage P&I
194%
$6,892
Property Taxes
12%
$444
Home Insurance
14%
$485
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0