Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $261k initial cash invested.
-19.02%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$4,187
Rent
-$4,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,187
Total Expenses
$8,322
Mortgage P&I
145%
$6,056
Property Taxes
17%
$717
Home Insurance
8%
$348
HOA
3%
$113
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0