Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $273k initial cash invested.
-17.59%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$4,520
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $8,515 expenses = $3,995 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,520
Total Expenses
$8,515
Mortgage P&I
142%
$6,425
Property Taxes
8%
$341
Home Insurance
10%
$454
HOA
3%
$120
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0