Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $276k initial cash invested.
-18.93%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$6,191
Rent
-$4,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,191
Total Expenses
$10,552
Mortgage P&I
103%
$6,389
Property Taxes
34%
$2,081
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$619
CapEx
5%
$310
Vacancy
6%
$371
Maintenance
5%
$310
Other
0%
$0