Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $270k initial cash invested.
-24.76%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$3,382
Rent
-$5,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$8,951
Mortgage P&I
187%
$6,316
Property Taxes
39%
$1,306
Home Insurance
13%
$450
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0