Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $273k initial cash invested.
-22.35%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,500
Rent
-$5,079
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$8,579
Mortgage P&I
184%
$6,434
Property Taxes
22%
$763
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0