Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $252k initial cash invested.
-15.66%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$4,139
Rent
-$3,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,139
Total Expenses
$7,423
Mortgage P&I
140%
$5,797
Property Taxes
3%
$131
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0