Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.93% first-year return on $263k initial cash invested.
-19.93%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$3,922
Rent
-$4,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,922
Total Expenses
$8,281
Mortgage P&I
157%
$6,168
Property Taxes
15%
$571
Home Insurance
11%
$438
HOA
2%
$85
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0