Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.83% first-year return on $273k initial cash invested.
-27.83%
Cash On Cash
0.72%
Cap Rate
0.11
DSCR
$2,869
Rent
-$6,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $9,208 expenses = $6,339 out of pocket
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,869
Total Expenses
$9,208
Mortgage P&I
243%
$6,981
Property Taxes
33%
$947
Home Insurance
16%
$472
HOA
2%
$63
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0