Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $267k initial cash invested.
-20.33%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,385
Rent
-$4,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,385
Total Expenses
$8,910
Mortgage P&I
143%
$6,283
Property Taxes
21%
$931
Home Insurance
10%
$457
HOA
2%
$100
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0