Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $287k initial cash invested.
-15.2%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$7,742
Rent
-$3,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,742 income − $11,381 expenses = $3,639 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,742
Total Expenses
$11,381
Mortgage P&I
89%
$6,881
Property Taxes
18%
$1,389
Home Insurance
6%
$499
HOA
8%
$599
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$465
Maintenance
5%
$387
Other
0%
$0