Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $261k initial cash invested.
-11.67%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$6,551
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,551
Total Expenses
$9,087
Mortgage P&I
93%
$6,111
Property Taxes
13%
$819
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$655
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0