Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $256k initial cash invested.
-21.11%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,308
Rent
-$4,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$243k
Closing costs
1%
$12,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,308
Total Expenses
$7,803
Mortgage P&I
180%
$5,963
Property Taxes
15%
$510
Home Insurance
13%
$438
HOA
1%
$33
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0