Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $273k initial cash invested.
-21.21%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$3,709
Rent
-$4,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,709
Total Expenses
$8,530
Mortgage P&I
167%
$6,180
Property Taxes
25%
$931
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$223
Maintenance
5%
$185
Other
0%
$0