Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $272k initial cash invested.
-22.44%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,611
Rent
-$5,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,611
Total Expenses
$8,697
Mortgage P&I
177%
$6,398
Property Taxes
25%
$887
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0