Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $263k initial cash invested.
-22.67%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$3,767
Rent
-$4,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,767
Total Expenses
$8,734
Mortgage P&I
164%
$6,194
Property Taxes
20%
$740
Home Insurance
12%
$455
HOA
10%
$366
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0