Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $275k initial cash invested.
-18.07%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$4,753
Rent
-$4,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,753
Total Expenses
$8,901
Mortgage P&I
133%
$6,299
Property Taxes
21%
$1,016
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0