Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $246k initial cash invested.
-9.12%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$7,095
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,095
Total Expenses
$8,963
Mortgage P&I
81%
$5,777
Property Taxes
13%
$902
Home Insurance
6%
$438
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0