Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.18% first-year return on $289k initial cash invested.
-24.18%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$4,537
Rent
-$5,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $10,355 expenses = $5,818 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,537
Total Expenses
$10,355
Mortgage P&I
165%
$7,479
Property Taxes
27%
$1,215
Home Insurance
11%
$481
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0