Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $291k initial cash invested.
-21.16%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$5,184
Rent
-$5,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $10,312 expenses = $5,128 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,184
Total Expenses
$10,312
Mortgage P&I
137%
$7,098
Property Taxes
27%
$1,377
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0