Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $274k initial cash invested.
-17.89%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$4,858
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$260k
Closing costs
1%
$13,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,858
Total Expenses
$8,935
Mortgage P&I
131%
$6,379
Property Taxes
13%
$645
Home Insurance
13%
$648
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0