Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $278k initial cash invested.
-16.53%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,708
Rent
-$3,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,708 income − $9,542 expenses = $3,834 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,708
Total Expenses
$9,542
Mortgage P&I
116%
$6,598
Property Taxes
15%
$883
Home Insurance
8%
$464
HOA
2%
$114
Property Management
10%
$571
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0