Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $273k initial cash invested.
-17.76%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$6,537
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,537 income − $10,578 expenses = $4,041 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,537
Total Expenses
$10,578
Mortgage P&I
109%
$7,155
Property Taxes
19%
$1,268
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$654
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0