Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $257k initial cash invested.
-19.94%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,799
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$244k
Closing costs
1%
$12,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$8,062
Mortgage P&I
160%
$6,096
Property Taxes
14%
$523
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0