Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $251k initial cash invested.
-16.77%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$4,054
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,054
Total Expenses
$7,566
Mortgage P&I
143%
$5,792
Property Taxes
7%
$301
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0