Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $259k initial cash invested.
-15.32%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$5,300
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,300
Total Expenses
$8,613
Mortgage P&I
113%
$5,987
Property Taxes
15%
$821
Home Insurance
8%
$427
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0