Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $263k initial cash invested.
-18.86%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$4,518
Rent
-$4,140
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,518
Total Expenses
$8,658
Mortgage P&I
135%
$6,117
Property Taxes
22%
$1,016
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0