Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $268k initial cash invested.
-21.69%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$4,006
Rent
-$4,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$8,853
Mortgage P&I
153%
$6,134
Property Taxes
18%
$701
Home Insurance
10%
$420
HOA
14%
$557
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0