Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $278k initial cash invested.
-18.56%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,446
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $9,750 expenses = $4,304 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,446
Total Expenses
$9,750
Mortgage P&I
121%
$6,613
Property Taxes
23%
$1,257
Home Insurance
9%
$464
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0