Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $269k initial cash invested.
-22.73%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,024
Rent
-$5,087
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,024
Total Expenses
$8,111
Mortgage P&I
209%
$6,309
Property Taxes
19%
$569
Home Insurance
15%
$448
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0