Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $276k initial cash invested.
-18.57%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$5,214
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,214
Total Expenses
$9,487
Mortgage P&I
125%
$6,527
Property Taxes
22%
$1,132
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0