Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $273k initial cash invested.
-23.48%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,877
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $8,219 expenses = $5,342 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
$2,877
Total Expenses
$8,219
Mortgage P&I
226%
$6,510
Property Taxes
18%
$505
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0