Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $258k initial cash invested.
-23.71%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,772
Rent
-$5,103
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$7,875
Mortgage P&I
218%
$6,037
Property Taxes
25%
$687
Home Insurance
16%
$430
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0