Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.95% first-year return on $273k initial cash invested.
-21.95%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,108
Rent
-$4,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $9,094 expenses = $4,986 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,108
Total Expenses
$9,094
Mortgage P&I
169%
$6,939
Property Taxes
15%
$634
Home Insurance
11%
$454
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0