Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $273k initial cash invested.
-20.25%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$4,719
Rent
-$4,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $9,325 expenses = $4,606 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,719
Total Expenses
$9,325
Mortgage P&I
143%
$6,743
Property Taxes
19%
$883
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0