Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $243k initial cash invested.
-19.76%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$3,865
Rent
-$4,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,865
Total Expenses
$7,873
Mortgage P&I
148%
$5,708
Property Taxes
19%
$742
Home Insurance
11%
$419
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0