Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $259k initial cash invested.
-20.05%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$5,653
Rent
-$4,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,653
Total Expenses
$9,979
Mortgage P&I
107%
$6,069
Property Taxes
24%
$1,329
Home Insurance
8%
$472
HOA
11%
$639
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0