Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $275k initial cash invested.
-20.46%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,526
Rent
-$4,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $9,213 expenses = $4,687 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,526
Total Expenses
$9,213
Mortgage P&I
146%
$6,629
Property Taxes
21%
$935
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0