Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $263k initial cash invested.
-13.51%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$5,958
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,958
Total Expenses
$8,921
Mortgage P&I
104%
$6,222
Property Taxes
12%
$704
Home Insurance
7%
$446
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0