Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $273k initial cash invested.
-18.59%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$6,111
Rent
-$4,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,111 income − $10,341 expenses = $4,230 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,111
Total Expenses
$10,341
Mortgage P&I
112%
$6,851
Property Taxes
15%
$918
Home Insurance
8%
$490
HOA
8%
$492
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0