Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $291k initial cash invested.
-20.28%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$5,454
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $10,368 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,454
Total Expenses
$10,368
Mortgage P&I
133%
$7,229
Property Taxes
23%
$1,266
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0