Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $273k initial cash invested.
-15.58%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$5,497
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,497 income − $9,041 expenses = $3,544 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,497
Total Expenses
$9,041
Mortgage P&I
116%
$6,387
Property Taxes
14%
$769
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0