Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $264k initial cash invested.
-20.97%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,953
Rent
-$4,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,953
Total Expenses
$8,573
Mortgage P&I
159%
$6,267
Property Taxes
21%
$825
Home Insurance
11%
$453
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0