Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $267k initial cash invested.
-18.15%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$4,734
Rent
-$4,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,734
Total Expenses
$8,779
Mortgage P&I
132%
$6,269
Property Taxes
19%
$889
Home Insurance
8%
$390
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0