Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $267k initial cash invested.
-16.16%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,550
Rent
-$3,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,550
Total Expenses
$9,140
Mortgage P&I
114%
$6,350
Property Taxes
13%
$699
Home Insurance
8%
$464
HOA
3%
$183
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0