Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $273k initial cash invested.
-22.19%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,136
Rent
-$5,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $9,183 expenses = $5,047 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,136
Total Expenses
$9,183
Mortgage P&I
155%
$6,428
Property Taxes
29%
$1,207
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0