Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $273k initial cash invested.
-14.89%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$4,989
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $8,377 expenses = $3,388 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,989
Total Expenses
$8,377
Mortgage P&I
130%
$6,504
Property Taxes
2%
$122
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0