Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $273k initial cash invested.
-8.42%
Cash On Cash
4.8%
Cap Rate
0.77
DSCR
$7,913
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,913 income − $9,826 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,913
Total Expenses
$9,826
Mortgage P&I
85%
$6,715
Property Taxes
8%
$598
Home Insurance
6%
$455
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0