Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $249k initial cash invested.
-17.61%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$5,121
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,121
Total Expenses
$8,773
Mortgage P&I
113%
$5,811
Property Taxes
21%
$1,064
Home Insurance
8%
$429
HOA
3%
$138
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0