Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $275k initial cash invested.
-26.33%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,519
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $9,556 expenses = $6,037 out of pocket
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,519
Total Expenses
$9,556
Mortgage P&I
197%
$6,943
Property Taxes
35%
$1,226
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0