Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $279k initial cash invested.
-17.54%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$4,815
Rent
-$4,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,815
Total Expenses
$8,886
Mortgage P&I
135%
$6,483
Property Taxes
11%
$524
Home Insurance
9%
$455
HOA
4%
$171
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0