Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $268k initial cash invested.
-19.65%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,668
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,668
Total Expenses
$9,063
Mortgage P&I
137%
$6,395
Property Taxes
21%
$1,002
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0