Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.34% first-year return on $256k initial cash invested.
-24.34%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$3,752
Rent
-$5,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,752
Total Expenses
$8,942
Mortgage P&I
165%
$6,181
Property Taxes
25%
$954
Home Insurance
12%
$438
HOA
10%
$393
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0