Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $249k initial cash invested.
-16.67%
Cash On Cash
2.51%
Cap Rate
0.44
DSCR
$6,017
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,017
Total Expenses
$9,474
Mortgage P&I
94%
$5,639
Property Taxes
31%
$1,850
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0