Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $277k initial cash invested.
-15.32%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$5,962
Rent
-$3,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,962 income − $9,494 expenses = $3,532 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$263k
Closing costs
1%
$13,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,962
Total Expenses
$9,494
Mortgage P&I
110%
$6,542
Property Taxes
16%
$930
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0