Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $273k initial cash invested.
-23.09%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,779
Rent
-$5,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,779
Total Expenses
$8,028
Mortgage P&I
234%
$6,502
Property Taxes
13%
$348
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0