Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $273k initial cash invested.
-24.92%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$2,299
Rent
-$5,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $7,968 expenses = $5,669 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
$2,299
Total Expenses
$7,968
Mortgage P&I
286%
$6,574
Property Taxes
15%
$341
Home Insurance
20%
$455
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0