Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $263k initial cash invested.
-19.96%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$4,264
Rent
-$4,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,264
Total Expenses
$8,641
Mortgage P&I
148%
$6,314
Property Taxes
18%
$781
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0