Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.19% first-year return on $265k initial cash invested.
-24.19%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,560
Rent
-$5,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$8,899
Mortgage P&I
176%
$6,279
Property Taxes
33%
$1,185
Home Insurance
13%
$455
HOA
2%
$54
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0