Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $287k initial cash invested.
-17.68%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$6,152
Rent
-$4,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,152 income − $10,374 expenses = $4,222 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,152
Total Expenses
$10,374
Mortgage P&I
112%
$6,908
Property Taxes
22%
$1,376
Home Insurance
8%
$490
HOA
0%
$0
Property Management
10%
$615
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0