Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.15% first-year return on $261k initial cash invested.
-22.15%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$3,272
Rent
-$4,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,272
Total Expenses
$8,092
Mortgage P&I
188%
$6,161
Property Taxes
19%
$622
Home Insurance
14%
$453
HOA
0%
$5
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0