Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $265k initial cash invested.
-20.82%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,891
Rent
-$4,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,891
Total Expenses
$8,487
Mortgage P&I
161%
$6,248
Property Taxes
20%
$772
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$233
Maintenance
5%
$195
Other
0%
$0