Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $249k initial cash invested.
-12%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$5,642
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,642
Total Expenses
$8,128
Mortgage P&I
103%
$5,796
Property Taxes
8%
$424
Home Insurance
8%
$441
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0