Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $291k initial cash invested.
-17.13%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,445
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,445 income − $10,601 expenses = $4,156 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,445
Total Expenses
$10,601
Mortgage P&I
110%
$7,057
Property Taxes
21%
$1,376
Home Insurance
8%
$490
HOA
0%
$3
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$387
Maintenance
5%
$322
Other
0%
$0