Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $272k initial cash invested.
-11.91%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$7,689
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,689
Total Expenses
$10,387
Mortgage P&I
83%
$6,404
Property Taxes
10%
$773
Home Insurance
6%
$453
HOA
10%
$759
Property Management
10%
$769
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0