Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $276k initial cash invested.
-13.77%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$5,967
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,967 income − $9,132 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$1314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,967
Total Expenses
$9,132
Mortgage P&I
111%
$6,636
Property Taxes
8%
$464
Home Insurance
8%
$481
HOA
0%
$0
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0