Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.48% first-year return on $263k initial cash invested.
-25.48%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,677
Rent
-$5,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,677
Total Expenses
$10,266
Mortgage P&I
132%
$6,186
Property Taxes
41%
$1,938
Home Insurance
10%
$455
HOA
10%
$470
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0