Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.19% first-year return on $265k initial cash invested.
-18.19%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$6,251
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$253k
Closing costs
1%
$12,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,251
Total Expenses
$10,273
Mortgage P&I
99%
$6,198
Property Taxes
32%
$1,996
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0