Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.99% first-year return on $289k initial cash invested.
-27.99%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,576
Rent
-$6,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $8,312 expenses = $6,736 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,576
Total Expenses
$8,312
Mortgage P&I
462%
$7,284
Property Taxes
9%
$136
Home Insurance
31%
$481
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0