Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $267k initial cash invested.
-18.49%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$4,899
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,899
Total Expenses
$9,020
Mortgage P&I
130%
$6,371
Property Taxes
19%
$922
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0