Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $246k initial cash invested.
-16.86%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,792
Rent
-$3,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,792
Total Expenses
$8,255
Mortgage P&I
123%
$5,871
Property Taxes
15%
$722
Home Insurance
9%
$415
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0