Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $248k initial cash invested.
-19.54%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$3,753
Rent
-$4,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,753
Total Expenses
$7,783
Mortgage P&I
161%
$6,026
Property Taxes
9%
$343
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0