Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $273k initial cash invested.
-22.89%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,939
Rent
-$5,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,939
Total Expenses
$9,138
Mortgage P&I
161%
$6,340
Property Taxes
34%
$1,320
Home Insurance
12%
$454
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0