Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $286k initial cash invested.
-17.82%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$5,865
Rent
-$4,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,865 income − $10,106 expenses = $4,241 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,865
Total Expenses
$10,106
Mortgage P&I
114%
$6,685
Property Taxes
24%
$1,409
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0