Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $273k initial cash invested.
-23.71%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$4,519
Rent
-$5,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,519 income − $9,914 expenses = $5,395 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,519
Total Expenses
$9,914
Mortgage P&I
155%
$7,006
Property Taxes
28%
$1,278
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0