Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $290k initial cash invested.
-19.26%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$4,968
Rent
-$4,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,968 income − $9,624 expenses = $4,656 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,968
Total Expenses
$9,624
Mortgage P&I
138%
$6,848
Property Taxes
20%
$986
Home Insurance
10%
$499
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0