Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $260k initial cash invested.
-19.16%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,313
Rent
-$4,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$247k
Closing costs
1%
$12,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,313
Total Expenses
$8,461
Mortgage P&I
138%
$5,956
Property Taxes
22%
$935
Home Insurance
10%
$448
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0