Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $255k initial cash invested.
-17.23%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,681
Rent
-$3,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,681
Total Expenses
$8,348
Mortgage P&I
129%
$6,018
Property Taxes
14%
$675
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0