Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $289k initial cash invested.
-21.66%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,807
Rent
-$5,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,807 income − $10,031 expenses = $5,224 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,807
Total Expenses
$10,031
Mortgage P&I
143%
$6,852
Property Taxes
17%
$820
Home Insurance
11%
$507
HOA
13%
$603
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0