Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.55% first-year return on $273k initial cash invested.
-25.55%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$1,669
Rent
-$5,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$7,472
Mortgage P&I
384%
$6,405
Property Taxes
11%
$180
Home Insurance
27%
$454
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0