Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $253k initial cash invested.
-25.23%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,309
Rent
-$5,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$7,621
Mortgage P&I
259%
$5,984
Property Taxes
25%
$587
Home Insurance
19%
$450
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0