Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.88% first-year return on $273k initial cash invested.
-22.88%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,738
Rent
-$5,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $7,935 expenses = $5,197 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$7,935
Mortgage P&I
241%
$6,603
Property Taxes
6%
$166
Home Insurance
17%
$454
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0