Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $255k initial cash invested.
-22.01%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,249
Rent
-$4,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,249
Total Expenses
$8,928
Mortgage P&I
144%
$6,119
Property Taxes
30%
$1,276
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0