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
1.89%
Cap Rate
0.32
DSCR
$5,984
Rent
-$4,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,984 income − $10,656 expenses = $4,672 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,984
Total Expenses
$10,656
Mortgage P&I
108%
$6,462
Property Taxes
36%
$2,151
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0