Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $267k initial cash invested.
-18.47%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$4,546
Rent
-$4,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,546
Total Expenses
$8,662
Mortgage P&I
137%
$6,247
Property Taxes
17%
$778
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0