Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $267k initial cash invested.
-14.37%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$6,454
Rent
-$3,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,454 income − $9,655 expenses = $3,201 out of pocket
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,454
Total Expenses
$9,655
Mortgage P&I
99%
$6,366
Property Taxes
18%
$1,156
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$645
CapEx
5%
$323
Vacancy
6%
$387
Maintenance
5%
$323
Other
0%
$0