Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.07% first-year return on $247k initial cash invested.
-21.07%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,048
Rent
-$4,345
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,048
Total Expenses
$8,393
Mortgage P&I
141%
$5,701
Property Taxes
30%
$1,220
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0