Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $248k initial cash invested.
-17.4%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$5,267
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$237k
Closing costs
1%
$11,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,267
Total Expenses
$8,868
Mortgage P&I
110%
$5,802
Property Taxes
16%
$828
Home Insurance
10%
$541
HOA
6%
$328
Property Management
10%
$527
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0