Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $273k initial cash invested.
-21.81%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$4,793
Rent
-$4,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,793 income − $9,750 expenses = $4,957 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,793
Total Expenses
$9,750
Mortgage P&I
146%
$6,974
Property Taxes
22%
$1,057
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0