Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $273k initial cash invested.
-16.9%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,917
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $8,759 expenses = $3,842 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,917
Total Expenses
$8,759
Mortgage P&I
131%
$6,451
Property Taxes
8%
$403
Home Insurance
9%
$455
HOA
3%
$171
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0