Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.91% first-year return on $274k initial cash invested.
-22.91%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,388
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,388
Total Expenses
$9,613
Mortgage P&I
146%
$6,426
Property Taxes
32%
$1,408
Home Insurance
11%
$472
HOA
4%
$167
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0