Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $275k initial cash invested.
-19.56%
Cash On Cash
2.5%
Cap Rate
0.39
DSCR
$5,684
Rent
-$4,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,684 income − $10,172 expenses = $4,488 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,684
Total Expenses
$10,172
Mortgage P&I
122%
$6,941
Property Taxes
23%
$1,282
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0