Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $273k initial cash invested.
-22.14%
Cash On Cash
2.07%
Cap Rate
0.32
DSCR
$4,718
Rent
-$5,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $9,755 expenses = $5,037 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,718
Total Expenses
$9,755
Mortgage P&I
149%
$7,043
Property Taxes
22%
$1,030
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0