Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $252k initial cash invested.
-12.53%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$6,060
Rent
-$2,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,060
Total Expenses
$8,693
Mortgage P&I
99%
$5,972
Property Taxes
12%
$701
Home Insurance
7%
$438
HOA
0%
$6
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0