Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.73% first-year return on $278k initial cash invested.
-25.73%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,823
Rent
-$5,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $8,788 expenses = $5,965 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,823
Total Expenses
$8,788
Mortgage P&I
240%
$6,787
Property Taxes
28%
$804
Home Insurance
16%
$464
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0