Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $252k initial cash invested.
-19.53%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$3,927
Rent
-$4,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$8,023
Mortgage P&I
146%
$5,719
Property Taxes
21%
$809
Home Insurance
11%
$432
HOA
1%
$42
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0