Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $273k initial cash invested.
-11.33%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$6,972
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,972 income − $9,548 expenses = $2,576 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,972
Total Expenses
$9,548
Mortgage P&I
99%
$6,878
Property Taxes
6%
$402
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0