Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.39% first-year return on $270k initial cash invested.
-24.39%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,189
Rent
-$5,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,189
Total Expenses
$7,669
Mortgage P&I
297%
$6,499
Property Taxes
7%
$153
Home Insurance
21%
$449
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0