Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $245k initial cash invested.
-22.05%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,877
Rent
-$4,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,877
Total Expenses
$8,384
Mortgage P&I
148%
$5,750
Property Taxes
31%
$1,209
Home Insurance
11%
$416
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0