Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.84% first-year return on $268k initial cash invested.
-27.84%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,715
Rent
-$6,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$8,928
Mortgage P&I
233%
$6,322
Property Taxes
54%
$1,453
Home Insurance
16%
$446
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0