Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $264k initial cash invested.
-19.68%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,284
Rent
-$4,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,284
Total Expenses
$8,606
Mortgage P&I
144%
$6,172
Property Taxes
20%
$843
Home Insurance
10%
$446
HOA
1%
$32
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0