Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $273k initial cash invested.
-20.55%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$5,223
Rent
-$4,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $9,899 expenses = $4,676 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%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,223
Total Expenses
$9,899
Mortgage P&I
131%
$6,817
Property Taxes
22%
$1,148
Home Insurance
9%
$455
HOA
2%
$122
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0