Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $278k initial cash invested.
-25.12%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,553
Rent
-$5,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $9,378 expenses = $5,825 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,553
Total Expenses
$9,378
Mortgage P&I
188%
$6,687
Property Taxes
37%
$1,303
Home Insurance
13%
$464
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0