Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $262k initial cash invested.
-20.82%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,893
Rent
-$4,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$8,431
Mortgage P&I
160%
$6,231
Property Taxes
19%
$732
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0