Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $245k initial cash invested.
-16.51%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,062
Rent
-$3,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,062
Total Expenses
$7,429
Mortgage P&I
140%
$5,680
Property Taxes
6%
$229
Home Insurance
11%
$464
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0