Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $268k initial cash invested.
-13.39%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$5,475
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $8,463 expenses = $2,988 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,475
Total Expenses
$8,463
Mortgage P&I
117%
$6,414
Property Taxes
3%
$179
Home Insurance
8%
$446
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0