Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $273k initial cash invested.
-22.98%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,150
Rent
-$5,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $9,374 expenses = $5,224 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,150
Total Expenses
$9,374
Mortgage P&I
157%
$6,518
Property Taxes
32%
$1,321
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0