Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.1% first-year return on $273k initial cash invested.
-21.1%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$3,906
Rent
-$4,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $8,708 expenses = $4,802 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,906
Total Expenses
$8,708
Mortgage P&I
164%
$6,389
Property Taxes
22%
$866
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0