Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.08% first-year return on $273k initial cash invested.
-25.08%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$3,616
Rent
-$5,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $9,322 expenses = $5,706 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,616
Total Expenses
$9,322
Mortgage P&I
195%
$7,042
Property Taxes
17%
$608
Home Insurance
13%
$455
HOA
8%
$276
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0