Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.43% first-year return on $278k initial cash invested.
-18.43%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$5,991
Rent
-$4,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,991 income − $10,265 expenses = $4,274 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
$5,991
Total Expenses
$10,265
Mortgage P&I
116%
$6,922
Property Taxes
14%
$851
Home Insurance
8%
$464
HOA
8%
$470
Property Management
10%
$599
CapEx
5%
$300
Vacancy
6%
$359
Maintenance
5%
$300
Other
0%
$0