Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $272k initial cash invested.
-16.52%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,432
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,432
Total Expenses
$8,181
Mortgage P&I
143%
$6,352
Property Taxes
5%
$222
Home Insurance
10%
$454
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0