Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $290k initial cash invested.
-20.76%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$4,207
Rent
-$5,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $9,228 expenses = $5,021 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,207
Total Expenses
$9,228
Mortgage P&I
165%
$6,922
Property Taxes
15%
$616
Home Insurance
11%
$472
HOA
3%
$125
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0