Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $273k initial cash invested.
-23.18%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$3,196
Rent
-$5,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $8,469 expenses = $5,273 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,196
Total Expenses
$8,469
Mortgage P&I
214%
$6,845
Property Taxes
10%
$320
Home Insurance
14%
$455
HOA
1%
$17
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0