Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.15% first-year return on $272k initial cash invested.
-23.15%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,468
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,468
Total Expenses
$7,714
Mortgage P&I
261%
$6,446
Property Taxes
7%
$174
Home Insurance
18%
$453
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0