Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $262k initial cash invested.
-21.06%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$3,845
Rent
-$4,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,845
Total Expenses
$8,449
Mortgage P&I
157%
$6,036
Property Taxes
25%
$977
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0