Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $289k initial cash invested.
-14.27%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$5,957
Rent
-$3,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,957 income − $9,390 expenses = $3,433 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,957
Total Expenses
$9,390
Mortgage P&I
118%
$7,015
Property Taxes
6%
$345
Home Insurance
8%
$481
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0