Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $257k initial cash invested.
-19.24%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,516
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$244k
Closing costs
1%
$12,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,516
Total Expenses
$8,629
Mortgage P&I
133%
$6,006
Property Taxes
23%
$1,035
Home Insurance
9%
$413
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0