Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $290k initial cash invested.
-22.64%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,655
Rent
-$5,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,655 income − $9,117 expenses = $5,462 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,655
Total Expenses
$9,117
Mortgage P&I
186%
$6,787
Property Taxes
24%
$893
Home Insurance
13%
$486
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0