Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.14% first-year return on $273k initial cash invested.
-27.14%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,858
Rent
-$6,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $9,033 expenses = $6,175 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,858
Total Expenses
$9,033
Mortgage P&I
244%
$6,982
Property Taxes
30%
$853
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0