Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $273k initial cash invested.
-8.65%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$7,450
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,450 income − $9,418 expenses = $1,968 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
$7,450
Total Expenses
$9,418
Mortgage P&I
88%
$6,521
Property Taxes
7%
$506
Home Insurance
6%
$455
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$372
Vacancy
6%
$447
Maintenance
5%
$372
Other
0%
$0