Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $286k initial cash invested.
-23.2%
Cash On Cash
1.92%
Cap Rate
0.29
DSCR
$5,116
Rent
-$5,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $10,652 expenses = $5,536 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,116
Total Expenses
$10,652
Mortgage P&I
146%
$7,459
Property Taxes
27%
$1,376
Home Insurance
10%
$486
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0