Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $274k initial cash invested.
-21.45%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,880
Rent
-$4,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,880
Total Expenses
$8,777
Mortgage P&I
166%
$6,435
Property Taxes
22%
$861
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0