Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $273k initial cash invested.
-24.38%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,988
Rent
-$5,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $9,534 expenses = $5,546 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,988
Total Expenses
$9,534
Mortgage P&I
167%
$6,665
Property Taxes
35%
$1,378
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0