Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $253k initial cash invested.
-21.2%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$3,393
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,393
Total Expenses
$7,863
Mortgage P&I
171%
$5,801
Property Taxes
22%
$742
Home Insurance
13%
$437
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0