Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $273k initial cash invested.
-20.77%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$5,070
Rent
-$4,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $9,792 expenses = $4,722 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,070
Total Expenses
$9,792
Mortgage P&I
135%
$6,826
Property Taxes
24%
$1,192
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0