Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $273k initial cash invested.
-18.81%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,391
Rent
-$4,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,391
Total Expenses
$8,670
Mortgage P&I
147%
$6,475
Property Taxes
14%
$598
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0