Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $265k initial cash invested.
-13.64%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$6,211
Rent
-$3,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,211
Total Expenses
$9,223
Mortgage P&I
101%
$6,290
Property Taxes
12%
$756
Home Insurance
8%
$490
HOA
1%
$71
Property Management
10%
$621
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0