Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.46% first-year return on $269k initial cash invested.
-22.46%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$4,406
Rent
-$5,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,406
Total Expenses
$9,432
Mortgage P&I
140%
$6,149
Property Taxes
25%
$1,120
Home Insurance
10%
$453
HOA
13%
$565
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0