Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $247k initial cash invested.
-24.54%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,048
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$7,093
Mortgage P&I
281%
$5,745
Property Taxes
19%
$383
Home Insurance
21%
$420
HOA
1%
$13
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0