Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $277k initial cash invested.
-25.22%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$3,621
Rent
-$5,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $9,444 expenses = $5,823 out of pocket
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$9,444
Mortgage P&I
184%
$6,659
Property Taxes
38%
$1,372
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0