Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $273k initial cash invested.
-18.46%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$4,259
Rent
-$4,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,259
Total Expenses
$8,452
Mortgage P&I
146%
$6,232
Property Taxes
15%
$658
Home Insurance
11%
$454
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0