Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.86% first-year return on $253k initial cash invested.
-23.86%
Cash On Cash
0.96%
Cap Rate
0.17
DSCR
$3,475
Rent
-$5,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,475
Total Expenses
$8,508
Mortgage P&I
168%
$5,827
Property Taxes
38%
$1,322
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0