Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.33% first-year return on $263k initial cash invested.
-24.33%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$3,580
Rent
-$5,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$8,902
Mortgage P&I
186%
$6,653
Property Taxes
25%
$880
Home Insurance
12%
$438
PManagement
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0
Google Maps with comparables properties is loading...