Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $271k initial cash invested.
-16.94%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$5,268
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,268
Total Expenses
$9,090
Mortgage P&I
123%
$6,468
Property Taxes
13%
$678
Home Insurance
9%
$455
HOA
2%
$120
Property Management
10%
$527
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0