Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $268k initial cash invested.
-19.69%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,769
Rent
-$4,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,769
Total Expenses
$9,172
Mortgage P&I
132%
$6,282
Property Taxes
25%
$1,198
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0