Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $273k initial cash invested.
-7.13%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$8,696
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,696
Total Expenses
$10,320
Mortgage P&I
76%
$6,602
Property Taxes
12%
$1,001
Home Insurance
5%
$455
HOA
0%
$0
Property Management
10%
$870
CapEx
5%
$435
Vacancy
6%
$522
Maintenance
5%
$435
Other
0%
$0