Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $273k initial cash invested.
-20.15%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,654
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $8,234 expenses = $4,580 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$8,234
Mortgage P&I
179%
$6,533
Property Taxes
7%
$266
Home Insurance
13%
$472
HOA
0%
$13
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0