Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $290k initial cash invested.
-19.76%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$4,462
Rent
-$4,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $9,230 expenses = $4,768 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,462
Total Expenses
$9,230
Mortgage P&I
153%
$6,816
Property Taxes
17%
$764
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0