Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.23% first-year return on $286k initial cash invested.
-27.23%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$3,629
Rent
-$6,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $10,129 expenses = $6,500 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,629
Total Expenses
$10,129
Mortgage P&I
209%
$7,585
Property Taxes
17%
$612
Home Insurance
14%
$506
HOA
13%
$483
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0