Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.81% first-year return on $263k initial cash invested.
-22.81%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,087
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,087
Total Expenses
$8,078
Mortgage P&I
201%
$6,220
Property Taxes
23%
$715
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0