Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.59% first-year return on $269k initial cash invested.
-25.59%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,760
Rent
-$5,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$8,492
Mortgage P&I
231%
$6,362
Property Taxes
33%
$900
Home Insurance
17%
$472
HOA
1%
$40
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0