Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $283k initial cash invested.
-17.23%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$6,136
Rent
-$4,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $10,207 expenses = $4,071 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,136
Total Expenses
$10,207
Mortgage P&I
119%
$7,275
Property Taxes
14%
$847
Home Insurance
8%
$489
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0