Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $286k initial cash invested.
-21.7%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$4,637
Rent
-$5,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,637 income − $9,805 expenses = $5,168 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,637
Total Expenses
$9,805
Mortgage P&I
147%
$6,827
Property Taxes
28%
$1,282
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0