Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.22% first-year return on $273k initial cash invested.
-22.22%
Cash On Cash
2.11%
Cap Rate
0.32
DSCR
$4,913
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,913 income − $9,964 expenses = $5,051 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,913
Total Expenses
$9,964
Mortgage P&I
144%
$7,084
Property Taxes
23%
$1,147
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0