Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $254k initial cash invested.
-11.94%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$6,117
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,117
Total Expenses
$8,645
Mortgage P&I
98%
$5,984
Property Taxes
5%
$323
Home Insurance
7%
$453
HOA
5%
$294
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0