Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $273k initial cash invested.
-16.45%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$5,032
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $8,773 expenses = $3,741 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%
$12,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,032
Total Expenses
$8,773
Mortgage P&I
129%
$6,511
Property Taxes
5%
$248
Home Insurance
9%
$455
HOA
5%
$250
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0