Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $260k initial cash invested.
-23.05%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,339
Rent
-$4,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$247k
Closing costs
1%
$12,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,339
Total Expenses
$9,326
Mortgage P&I
142%
$6,145
Property Taxes
24%
$1,035
Home Insurance
10%
$438
HOA
13%
$580
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0