Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.61% first-year return on $271k initial cash invested.
-23.61%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,400
Rent
-$5,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$8,721
Mortgage P&I
186%
$6,331
Property Taxes
30%
$1,034
Home Insurance
14%
$472
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0