Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $267k initial cash invested.
-15.14%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$5,107
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,107
Total Expenses
$8,482
Mortgage P&I
122%
$6,217
Property Taxes
9%
$483
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0