Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $273k initial cash invested.
-23.06%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$2,857
Rent
-$5,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,857 income − $8,104 expenses = $5,247 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,857
Total Expenses
$8,104
Mortgage P&I
232%
$6,638
Property Taxes
9%
$268
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0