Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $275k initial cash invested.
-19.47%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,746
Rent
-$4,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,746
Total Expenses
$9,215
Mortgage P&I
134%
$6,380
Property Taxes
24%
$1,130
Home Insurance
10%
$471
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0