Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $270k initial cash invested.
-15.58%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$7,350
Rent
-$3,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,350
Total Expenses
$10,855
Mortgage P&I
86%
$6,357
Property Taxes
21%
$1,573
Home Insurance
6%
$472
HOA
7%
$541
Property Management
10%
$735
CapEx
5%
$368
Vacancy
6%
$441
Maintenance
5%
$368
Other
0%
$0