Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $257k initial cash invested.
-10.89%
Cash On Cash
3.74%
Cap Rate
0.65
DSCR
$5,511
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,511
Total Expenses
$7,846
Mortgage P&I
107%
$5,882
Property Taxes
2%
$101
Home Insurance
8%
$429
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0