Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $262k initial cash invested.
-16.94%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$5,293
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,293
Total Expenses
$8,987
Mortgage P&I
120%
$6,328
Property Taxes
16%
$829
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0