Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $278k initial cash invested.
-19.31%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$4,283
Rent
-$4,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $8,761 expenses = $4,478 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,283
Total Expenses
$8,761
Mortgage P&I
159%
$6,807
Property Taxes
9%
$377
Home Insurance
11%
$464
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0