Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $257k initial cash invested.
-22.27%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,938
Rent
-$4,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,938
Total Expenses
$8,709
Mortgage P&I
156%
$6,144
Property Taxes
17%
$660
Home Insurance
11%
$432
HOA
11%
$449
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0