Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $289k initial cash invested.
-20.91%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,990
Rent
-$5,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $9,031 expenses = $5,041 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,990
Total Expenses
$9,031
Mortgage P&I
173%
$6,888
Property Taxes
15%
$611
Home Insurance
12%
$494
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0