Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $287k initial cash invested.
-14.16%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,770
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,770 income − $10,151 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,770
Total Expenses
$10,151
Mortgage P&I
100%
$6,747
Property Taxes
17%
$1,137
Home Insurance
8%
$508
HOA
0%
$0
Property Management
10%
$677
CapEx
5%
$338
Vacancy
6%
$406
Maintenance
5%
$338
Other
0%
$0