Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $254k initial cash invested.
-22.09%
Cash On Cash
1.31%
Cap Rate
0.23
DSCR
$3,682
Rent
-$4,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,682
Total Expenses
$8,364
Mortgage P&I
158%
$5,825
Property Taxes
31%
$1,144
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0