Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $275k initial cash invested.
-18.52%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,447
Rent
-$4,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,447 income − $9,697 expenses = $4,250 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,447
Total Expenses
$9,697
Mortgage P&I
121%
$6,605
Property Taxes
22%
$1,204
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0