Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $247k initial cash invested.
-16.77%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,858
Rent
-$3,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,858
Total Expenses
$8,313
Mortgage P&I
119%
$5,771
Property Taxes
18%
$859
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0