Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $273k initial cash invested.
-16.25%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$5,112
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,112 income − $8,809 expenses = $3,697 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,112
Total Expenses
$8,809
Mortgage P&I
127%
$6,509
Property Taxes
7%
$355
Home Insurance
9%
$455
HOA
3%
$160
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0