Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.22% first-year return on $256k initial cash invested.
-22.22%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,964
Rent
-$4,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,964
Total Expenses
$8,698
Mortgage P&I
153%
$6,052
Property Taxes
27%
$1,052
Home Insurance
11%
$429
HOA
3%
$135
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0