Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $277k initial cash invested.
-23.08%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,467
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,467
Total Expenses
$8,791
Mortgage P&I
189%
$6,562
Property Taxes
24%
$840
Home Insurance
14%
$488
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0