Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $273k initial cash invested.
-18.41%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,115
Rent
-$4,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $8,304 expenses = $4,189 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
$4,115
Total Expenses
$8,304
Mortgage P&I
161%
$6,616
Property Taxes
4%
$162
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0