Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.15% first-year return on $272k initial cash invested.
-22.15%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,085
Rent
-$5,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,085
Total Expenses
$9,105
Mortgage P&I
160%
$6,521
Property Taxes
27%
$1,112
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0