Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.56% first-year return on $252k initial cash invested.
-26.56%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,761
Rent
-$5,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,761
Total Expenses
$7,349
Mortgage P&I
337%
$5,939
Property Taxes
29%
$514
Home Insurance
25%
$438
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0