Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $267k initial cash invested.
-18.82%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,805
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,805
Total Expenses
$8,997
Mortgage P&I
131%
$6,287
Property Taxes
21%
$986
Home Insurance
9%
$455
HOA
0%
$21
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0