Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $257k initial cash invested.
-18.69%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,983
Rent
-$4,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,983
Total Expenses
$8,986
Mortgage P&I
121%
$6,047
Property Taxes
23%
$1,137
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0