Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $273k initial cash invested.
-16.93%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,590
Rent
-$3,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $8,442 expenses = $3,852 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,590
Total Expenses
$8,442
Mortgage P&I
144%
$6,616
Property Taxes
4%
$177
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$275
Maintenance
5%
$230
Other
0%
$0