Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $273k initial cash invested.
-22.74%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,270
Rent
-$5,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $9,443 expenses = $5,173 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,270
Total Expenses
$9,443
Mortgage P&I
154%
$6,595
Property Taxes
13%
$575
Home Insurance
11%
$455
HOA
17%
$707
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0