Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $273k initial cash invested.
-25.67%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$4,112
Rent
-$5,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $9,951 expenses = $5,839 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,112
Total Expenses
$9,951
Mortgage P&I
174%
$7,169
Property Taxes
31%
$1,257
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0