Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $275k initial cash invested.
-11.09%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$7,790
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,790
Total Expenses
$10,334
Mortgage P&I
83%
$6,483
Property Taxes
8%
$585
Home Insurance
10%
$788
HOA
6%
$452
Property Management
10%
$779
CapEx
5%
$390
Vacancy
6%
$467
Maintenance
5%
$390
Other
0%
$0