Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $254k initial cash invested.
-19%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$4,189
Rent
-$4,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,189
Total Expenses
$8,213
Mortgage P&I
140%
$5,871
Property Taxes
17%
$699
Home Insurance
10%
$438
HOA
3%
$117
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0