Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $272k initial cash invested.
-19.29%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,339
Rent
-$4,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,339
Total Expenses
$8,714
Mortgage P&I
148%
$6,421
Property Taxes
15%
$661
Home Insurance
11%
$472
HOA
1%
$32
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0