Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $282k initial cash invested.
-14.35%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$6,187
Rent
-$3,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,187 income − $9,564 expenses = $3,377 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,187
Total Expenses
$9,564
Mortgage P&I
109%
$6,749
Property Taxes
12%
$717
Home Insurance
8%
$490
HOA
0%
$0
Property Management
10%
$619
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0