Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $255k initial cash invested.
-18.46%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,511
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,511
Total Expenses
$9,435
Mortgage P&I
110%
$6,079
Property Taxes
20%
$1,094
Home Insurance
8%
$429
HOA
7%
$399
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0