Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $273k initial cash invested.
-11.82%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$5,766
Rent
-$2,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,766
Total Expenses
$8,452
Mortgage P&I
111%
$6,372
Property Taxes
2%
$126
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0