Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $269k initial cash invested.
-18.74%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$4,336
Rent
-$4,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,336
Total Expenses
$8,537
Mortgage P&I
143%
$6,212
Property Taxes
15%
$661
Home Insurance
10%
$455
HOA
2%
$81
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0