Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $274k initial cash invested.
-19.71%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,008
Rent
-$4,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,008
Total Expenses
$8,506
Mortgage P&I
164%
$6,571
Property Taxes
11%
$443
Home Insurance
11%
$451
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0