Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $273k initial cash invested.
-17.51%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$4,705
Rent
-$3,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,705
Total Expenses
$8,688
Mortgage P&I
134%
$6,305
Property Taxes
15%
$706
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0