Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $273k initial cash invested.
-13.72%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$5,708
Rent
-$3,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,708 income − $8,826 expenses = $3,118 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,708
Total Expenses
$8,826
Mortgage P&I
117%
$6,697
Property Taxes
1%
$31
Home Insurance
8%
$455
HOA
3%
$160
Property Management
10%
$571
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0