Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $290k initial cash invested.
-19.35%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$5,284
Rent
-$4,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $9,955 expenses = $4,671 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,284
Total Expenses
$9,955
Mortgage P&I
130%
$6,859
Property Taxes
23%
$1,237
Home Insurance
9%
$486
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0