Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $257k initial cash invested.
-17.18%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$4,203
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,203
Total Expenses
$7,886
Mortgage P&I
140%
$5,882
Property Taxes
8%
$335
Home Insurance
10%
$437
HOA
3%
$140
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0