Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $261k initial cash invested.
-20.07%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,377
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,377
Total Expenses
$8,742
Mortgage P&I
141%
$6,176
Property Taxes
17%
$747
Home Insurance
10%
$455
HOA
5%
$225
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0