Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.62% first-year return on $273k initial cash invested.
-20.62%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,222
Rent
-$4,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $7,910 expenses = $4,688 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,222
Total Expenses
$7,910
Mortgage P&I
202%
$6,522
Property Taxes
3%
$96
Home Insurance
14%
$455
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0