Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $286k initial cash invested.
-22.83%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,470
Rent
-$5,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,470 income − $10,903 expenses = $5,433 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,470
Total Expenses
$10,903
Mortgage P&I
125%
$6,841
Property Taxes
39%
$2,151
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0