Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $264k initial cash invested.
-22.84%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$3,770
Rent
-$5,016
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
6.3%
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
$3,770
Total Expenses
$8,786
Mortgage P&I
166%
$6,248
Property Taxes
26%
$995
Home Insurance
12%
$455
HOA
3%
$109
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0