Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $264k initial cash invested.
-17.98%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$4,312
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,312
Total Expenses
$8,260
Mortgage P&I
141%
$6,081
Property Taxes
14%
$609
Home Insurance
10%
$448
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0