Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.8% first-year return on $268k initial cash invested.
-28.8%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$2,876
Rent
-$6,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$9,303
Mortgage P&I
224%
$6,447
Property Taxes
46%
$1,330
Home Insurance
16%
$446
HOA
12%
$331
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0