Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $273k initial cash invested.
-24.55%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,528
Rent
-$5,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $9,113 expenses = $5,585 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,528
Total Expenses
$9,113
Mortgage P&I
187%
$6,582
Property Taxes
33%
$1,159
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0