Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $273k initial cash invested.
-21.61%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$4,952
Rent
-$4,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $9,864 expenses = $4,912 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,952
Total Expenses
$9,864
Mortgage P&I
138%
$6,844
Property Taxes
26%
$1,277
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0