Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.53% first-year return on $278k initial cash invested.
-28.53%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,345
Rent
-$6,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $7,961 expenses = $6,616 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$7,961
Mortgage P&I
516%
$6,939
Property Taxes
8%
$109
Home Insurance
35%
$464
HOA
7%
$100
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0