Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $287k initial cash invested.
-26.33%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,855
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $10,160 expenses = $6,305 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$10,160
Mortgage P&I
188%
$7,245
Property Taxes
37%
$1,422
Home Insurance
13%
$490
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0