Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $291k initial cash invested.
-16.54%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,024
Rent
-$4,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $9,031 expenses = $4,007 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,024
Total Expenses
$9,031
Mortgage P&I
137%
$6,866
Property Taxes
10%
$514
Home Insurance
7%
$346
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0