Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $273k initial cash invested.
-21.76%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,454
Rent
-$4,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $9,402 expenses = $4,948 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,454
Total Expenses
$9,402
Mortgage P&I
148%
$6,610
Property Taxes
26%
$1,170
Home Insurance
10%
$464
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0