Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $269k initial cash invested.
-13.43%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$7,389
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,389 income − $10,394 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,389
Total Expenses
$10,394
Mortgage P&I
87%
$6,452
Property Taxes
21%
$1,569
Home Insurance
6%
$453
HOA
0%
$0
Property Management
10%
$739
CapEx
5%
$369
Vacancy
6%
$443
Maintenance
5%
$369
Other
0%
$0