Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $268k initial cash invested.
-16.94%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$5,522
Rent
-$3,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,522
Total Expenses
$9,312
Mortgage P&I
112%
$6,194
Property Taxes
22%
$1,231
Home Insurance
8%
$452
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0