Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $275k initial cash invested.
-21.98%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,021
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,021 income − $9,066 expenses = $5,045 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,021
Total Expenses
$9,066
Mortgage P&I
162%
$6,526
Property Taxes
22%
$867
Home Insurance
16%
$628
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0