Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $249k initial cash invested.
-17.61%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,485
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,485
Total Expenses
$8,138
Mortgage P&I
132%
$5,934
Property Taxes
14%
$621
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0