Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $273k initial cash invested.
-16.94%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$5,480
Rent
-$3,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $9,338 expenses = $3,858 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,480
Total Expenses
$9,338
Mortgage P&I
115%
$6,308
Property Taxes
21%
$1,167
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0