Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $271k initial cash invested.
-14.22%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$5,314
Rent
-$3,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $8,521 expenses = $3,207 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,314
Total Expenses
$8,521
Mortgage P&I
123%
$6,546
Property Taxes
3%
$142
Home Insurance
8%
$451
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0