Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $273k initial cash invested.
-17.09%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$6,552
Rent
-$3,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $10,433 expenses = $3,881 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,552
Total Expenses
$10,433
Mortgage P&I
101%
$6,641
Property Taxes
19%
$1,266
Home Insurance
7%
$454
HOA
6%
$368
Property Management
10%
$655
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0