Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $275k initial cash invested.
-21.73%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,095
Rent
-$4,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $9,072 expenses = $4,977 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,095
Total Expenses
$9,072
Mortgage P&I
162%
$6,654
Property Taxes
22%
$894
Home Insurance
11%
$458
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0