Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.48% first-year return on $273k initial cash invested.
-25.48%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,708
Rent
-$5,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $8,504 expenses = $5,796 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,708
Total Expenses
$8,504
Mortgage P&I
246%
$6,659
Property Taxes
25%
$687
Home Insurance
17%
$455
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0