Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $268k initial cash invested.
-19.85%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$4,089
Rent
-$4,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,089
Total Expenses
$8,521
Mortgage P&I
158%
$6,479
Property Taxes
11%
$457
Home Insurance
13%
$523
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0