Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $290k initial cash invested.
-19.96%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$5,180
Rent
-$4,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $10,002 expenses = $4,822 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,180
Total Expenses
$10,002
Mortgage P&I
137%
$7,110
Property Taxes
19%
$982
Home Insurance
10%
$542
HOA
0%
$21
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0