Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $273k initial cash invested.
-15.52%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,908
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $8,437 expenses = $3,529 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,908
Total Expenses
$8,437
Mortgage P&I
134%
$6,555
Property Taxes
3%
$152
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0