Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.99% first-year return on $289k initial cash invested.
-25.99%
Cash On Cash
1.46%
Cap Rate
0.22
DSCR
$3,061
Rent
-$6,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $9,316 expenses = $6,255 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,061
Total Expenses
$9,316
Mortgage P&I
254%
$7,778
Property Taxes
6%
$178
Home Insurance
16%
$481
HOA
3%
$83
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0