Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.1% first-year return on $275k initial cash invested.
-24.1%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,896
Rent
-$5,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $8,426 expenses = $5,530 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,896
Total Expenses
$8,426
Mortgage P&I
223%
$6,448
Property Taxes
25%
$734
Home Insurance
17%
$490
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0