Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.64% first-year return on $273k initial cash invested.
-25.64%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,053
Rent
-$5,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $7,885 expenses = $5,832 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,053
Total Expenses
$7,885
Mortgage P&I
331%
$6,802
Property Taxes
5%
$94
Home Insurance
22%
$455
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0