Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $261k initial cash invested.
-20.18%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,929
Rent
-$4,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$8,325
Mortgage P&I
158%
$6,200
Property Taxes
17%
$649
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0