Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.17% first-year return on $273k initial cash invested.
-25.17%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,452
Rent
-$5,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $9,186 expenses = $5,734 out of pocket
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,452
Total Expenses
$9,186
Mortgage P&I
189%
$6,536
Property Taxes
37%
$1,280
Home Insurance
14%
$472
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0