Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $274k initial cash invested.
-18.08%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$4,893
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,893
Total Expenses
$9,018
Mortgage P&I
132%
$6,468
Property Taxes
6%
$299
Home Insurance
12%
$578
HOA
8%
$400
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0