Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $276k initial cash invested.
-12.28%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$7,682
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,682 income − $10,507 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,682
Total Expenses
$10,507
Mortgage P&I
85%
$6,522
Property Taxes
12%
$939
Home Insurance
7%
$522
HOA
7%
$527
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0