Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $273k initial cash invested.
-22.2%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,347
Rent
-$5,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,347 income − $8,395 expenses = $5,048 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,347
Total Expenses
$8,395
Mortgage P&I
196%
$6,556
Property Taxes
15%
$514
Home Insurance
14%
$455
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0