Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $267k initial cash invested.
-14.87%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$6,507
Rent
-$3,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,507 income − $9,818 expenses = $3,311 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,507
Total Expenses
$9,818
Mortgage P&I
101%
$6,596
Property Taxes
19%
$1,216
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0