Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.33% first-year return on $288k initial cash invested.
-27.33%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,160
Rent
-$6,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $9,709 expenses = $6,549 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$9,709
Mortgage P&I
224%
$7,063
Property Taxes
43%
$1,345
Home Insurance
15%
$479
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0