Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $272k initial cash invested.
-15.23%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$6,278
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,278
Total Expenses
$9,731
Mortgage P&I
99%
$6,205
Property Taxes
27%
$1,666
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0