Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $266k initial cash invested.
-15.25%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$5,049
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,049
Total Expenses
$8,435
Mortgage P&I
124%
$6,258
Property Taxes
8%
$421
Home Insurance
9%
$444
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0