Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $259k initial cash invested.
-19.76%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,456
Rent
-$4,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$8,722
Mortgage P&I
135%
$6,023
Property Taxes
24%
$1,052
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0