Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.95% first-year return on $273k initial cash invested.
-26.95%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$3,170
Rent
-$6,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $9,300 expenses = $6,130 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%
$12,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$9,300
Mortgage P&I
214%
$6,787
Property Taxes
39%
$1,235
Home Insurance
14%
$455
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0