Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $273k initial cash invested.
-12.98%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$6,894
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,894 income − $9,846 expenses = $2,952 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,894
Total Expenses
$9,846
Mortgage P&I
94%
$6,488
Property Taxes
16%
$1,110
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$689
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0