Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $263k initial cash invested.
-23.5%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,137
Rent
-$5,141
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,137
Total Expenses
$8,278
Mortgage P&I
200%
$6,266
Property Taxes
16%
$498
Home Insurance
14%
$438
HOA
8%
$260
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0