Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $275k initial cash invested.
-18.79%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,589
Rent
-$4,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,589
Total Expenses
$9,888
Mortgage P&I
118%
$6,569
Property Taxes
25%
$1,423
Home Insurance
8%
$444
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0