Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $257k initial cash invested.
-22.47%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,178
Rent
-$4,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,178
Total Expenses
$7,994
Mortgage P&I
192%
$6,116
Property Taxes
20%
$622
Home Insurance
14%
$429
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0