Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.75% first-year return on $272k initial cash invested.
-24.75%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$4,286
Rent
-$5,608
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
$4,286
Total Expenses
$9,894
Mortgage P&I
149%
$6,386
Property Taxes
43%
$1,855
Home Insurance
11%
$453
HOA
2%
$86
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0