Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $273k initial cash invested.
-23.54%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,815
Rent
-$5,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,815
Total Expenses
$9,170
Mortgage P&I
168%
$6,400
Property Taxes
35%
$1,322
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0