Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $283k initial cash invested.
-13.44%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$5,998
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $9,172 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,998
Total Expenses
$9,172
Mortgage P&I
114%
$6,826
Property Taxes
5%
$314
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0