Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $257k initial cash invested.
-14.78%
Cash On Cash
2.92%
Cap Rate
0.51
DSCR
$5,401
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,401
Total Expenses
$8,567
Mortgage P&I
109%
$5,877
Property Taxes
16%
$857
Home Insurance
8%
$429
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0