Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $274k initial cash invested.
-14.36%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$6,283
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,283 income − $9,562 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,283
Total Expenses
$9,562
Mortgage P&I
104%
$6,532
Property Taxes
15%
$925
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0