Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $258k initial cash invested.
-16.58%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,862
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,862
Total Expenses
$8,433
Mortgage P&I
125%
$6,086
Property Taxes
13%
$611
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0