Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $267k initial cash invested.
-18.99%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$4,539
Rent
-$4,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,539
Total Expenses
$8,766
Mortgage P&I
137%
$6,227
Property Taxes
21%
$939
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0