Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $263k initial cash invested.
-17.69%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$3,857
Rent
-$3,870
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
6.2%
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
$3,857
Total Expenses
$7,727
Mortgage P&I
159%
$6,119
Property Taxes
4%
$167
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0