Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $278k initial cash invested.
-20.15%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,944
Rent
-$4,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $8,615 expenses = $4,671 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,944
Total Expenses
$8,615
Mortgage P&I
169%
$6,661
Property Taxes
12%
$457
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0