Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $253k initial cash invested.
-6.53%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$7,887
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,887
Total Expenses
$9,264
Mortgage P&I
76%
$5,974
Property Taxes
10%
$811
Home Insurance
5%
$429
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0