Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $262k initial cash invested.
-13.77%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$5,026
Rent
-$3,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,026
Total Expenses
$8,035
Mortgage P&I
121%
$6,088
Property Taxes
4%
$203
Home Insurance
9%
$437
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0