Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.1% first-year return on $257k initial cash invested.
-21.1%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,908
Rent
-$4,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,908
Total Expenses
$8,435
Mortgage P&I
154%
$5,999
Property Taxes
22%
$844
Home Insurance
11%
$437
HOA
4%
$140
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0