Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $290k initial cash invested.
-22.07%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$5,443
Rent
-$5,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,443 income − $10,773 expenses = $5,330 out of pocket
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,443
Total Expenses
$10,773
Mortgage P&I
127%
$6,940
Property Taxes
26%
$1,389
Home Insurance
9%
$499
HOA
10%
$530
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0