Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $267k initial cash invested.
-20.32%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$4,274
Rent
-$4,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,274
Total Expenses
$8,798
Mortgage P&I
147%
$6,286
Property Taxes
22%
$937
Home Insurance
11%
$455
HOA
0%
$9
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0