Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $275k initial cash invested.
-19.97%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,523
Rent
-$4,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,523 income − $9,094 expenses = $4,571 out of pocket
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,523
Total Expenses
$9,094
Mortgage P&I
146%
$6,619
Property Taxes
21%
$951
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0