Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $303k initial cash invested.
-12.99%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$6,582
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,582 income − $9,858 expenses = $3,276 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,582
Total Expenses
$9,858
Mortgage P&I
111%
$7,289
Property Taxes
4%
$285
Home Insurance
8%
$534
HOA
1%
$39
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0