Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $270k initial cash invested.
-19.76%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,328
Rent
-$4,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,328
Total Expenses
$8,766
Mortgage P&I
145%
$6,281
Property Taxes
21%
$905
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0