Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.88% first-year return on $247k initial cash invested.
-25.88%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,503
Rent
-$5,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,503
Total Expenses
$9,825
Mortgage P&I
131%
$5,877
Property Taxes
52%
$2,358
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0