Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $248k initial cash invested.
-16.51%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,930
Rent
-$3,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,930
Total Expenses
$8,343
Mortgage P&I
118%
$5,808
Property Taxes
18%
$886
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0