Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $273k initial cash invested.
-21.03%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,874
Rent
-$4,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $9,664 expenses = $4,790 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,874
Total Expenses
$9,664
Mortgage P&I
135%
$6,585
Property Taxes
17%
$805
Home Insurance
9%
$462
HOA
11%
$545
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0