Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $260k initial cash invested.
-21.43%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$4,309
Rent
-$4,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$247k
Closing costs
1%
$12,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,309
Total Expenses
$8,946
Mortgage P&I
145%
$6,255
Property Taxes
26%
$1,125
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$259
Maintenance
5%
$215
Other
0%
$0