Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $276k initial cash invested.
-19.55%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$6,700
Rent
-$4,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$263k
Closing costs
1%
$13,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,700
Total Expenses
$11,190
Mortgage P&I
98%
$6,544
Property Taxes
20%
$1,370
Home Insurance
7%
$478
HOA
16%
$1,056
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0