Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $252k initial cash invested.
-21.91%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,471
Rent
-$4,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,471
Total Expenses
$8,067
Mortgage P&I
171%
$5,937
Property Taxes
23%
$797
Home Insurance
12%
$430
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0