Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.47% first-year return on $273k initial cash invested.
-24.47%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,526
Rent
-$5,566
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
$3,526
Total Expenses
$9,092
Mortgage P&I
183%
$6,435
Property Taxes
15%
$540
Home Insurance
13%
$455
HOA
21%
$745
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0