Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $247k initial cash invested.
-17.42%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,490
Rent
-$3,593
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,490
Total Expenses
$8,083
Mortgage P&I
130%
$5,829
Property Taxes
14%
$646
Home Insurance
8%
$350
HOA
2%
$92
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0