Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $258k initial cash invested.
-21.26%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,611
Rent
-$4,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,611
Total Expenses
$8,188
Mortgage P&I
168%
$6,056
Property Taxes
20%
$737
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0