Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $248k initial cash invested.
-15.92%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$5,011
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,011
Total Expenses
$8,302
Mortgage P&I
116%
$5,827
Property Taxes
15%
$731
Home Insurance
8%
$420
HOA
0%
$20
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0