Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $259k initial cash invested.
-19.31%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,428
Rent
-$4,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,428
Total Expenses
$9,602
Mortgage P&I
113%
$6,125
Property Taxes
8%
$411
Home Insurance
8%
$455
HOA
22%
$1,200
Property Management
10%
$543
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0