Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $261k initial cash invested.
-15.21%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$5,587
Rent
-$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,587
Total Expenses
$8,896
Mortgage P&I
107%
$5,983
Property Taxes
17%
$954
Home Insurance
9%
$507
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0