Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $252k initial cash invested.
-19.6%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,126
Rent
-$4,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,126
Total Expenses
$8,238
Mortgage P&I
144%
$5,930
Property Taxes
20%
$815
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0