Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $267k initial cash invested.
-17.67%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,122
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,122
Total Expenses
$8,052
Mortgage P&I
149%
$6,153
Property Taxes
9%
$377
Home Insurance
11%
$451
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0