Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $266k initial cash invested.
-21.97%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,802
Rent
-$4,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,802
Total Expenses
$9,666
Mortgage P&I
132%
$6,328
Property Taxes
22%
$1,047
Home Insurance
9%
$443
HOA
12%
$600
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0