Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $275k initial cash invested.
-22.24%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,614
Rent
-$5,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $8,708 expenses = $5,094 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,614
Total Expenses
$8,708
Mortgage P&I
180%
$6,519
Property Taxes
22%
$777
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0