Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $263k initial cash invested.
-18.31%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,580
Rent
-$4,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,580
Total Expenses
$8,593
Mortgage P&I
134%
$6,143
Property Taxes
16%
$755
Home Insurance
11%
$488
HOA
0%
$16
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0