Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.18% first-year return on $246k initial cash invested.
-22.18%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,961
Rent
-$4,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$7,513
Mortgage P&I
195%
$5,782
Property Taxes
18%
$541
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0