Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $273k initial cash invested.
-19.35%
Cash On Cash
2.87%
Cap Rate
0.43
DSCR
$5,592
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $9,998 expenses = $4,406 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,592
Total Expenses
$9,998
Mortgage P&I
129%
$7,241
Property Taxes
14%
$783
Home Insurance
8%
$469
HOA
1%
$50
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0