Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.17% first-year return on $245k initial cash invested.
-21.17%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,736
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,736
Total Expenses
$8,059
Mortgage P&I
159%
$5,924
Property Taxes
20%
$730
Home Insurance
11%
$420
HOA
0%
$13
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0