Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $273k initial cash invested.
-20.32%
Cash On Cash
2.53%
Cap Rate
0.39
DSCR
$5,664
Rent
-$4,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $10,294 expenses = $4,630 out of pocket
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,664
Total Expenses
$10,294
Mortgage P&I
125%
$7,090
Property Taxes
23%
$1,277
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0