Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.09% first-year return on $275k initial cash invested.
-25.09%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,929
Rent
-$5,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $8,688 expenses = $5,759 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$8,688
Mortgage P&I
224%
$6,564
Property Taxes
28%
$812
Home Insurance
16%
$469
HOA
3%
$82
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0