Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $272k initial cash invested.
-16.44%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$5,438
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,438
Total Expenses
$9,162
Mortgage P&I
115%
$6,265
Property Taxes
15%
$798
Home Insurance
9%
$490
HOA
4%
$195
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0