Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $275k initial cash invested.
-22.03%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,564
Rent
-$5,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $9,618 expenses = $5,054 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,564
Total Expenses
$9,618
Mortgage P&I
147%
$6,722
Property Taxes
27%
$1,238
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0