Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $278k initial cash invested.
-16.9%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,836
Rent
-$3,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,836
Total Expenses
$8,752
Mortgage P&I
135%
$6,533
Property Taxes
7%
$336
Home Insurance
11%
$525
HOA
2%
$100
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0