Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $267k initial cash invested.
-16.61%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$6,164
Rent
-$3,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,164 income − $9,859 expenses = $3,695 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,164
Total Expenses
$9,859
Mortgage P&I
109%
$6,715
Property Taxes
18%
$1,104
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0