Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27% first-year return on $252k initial cash invested.
-27%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,531
Rent
-$5,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,531
Total Expenses
$11,194
Mortgage P&I
108%
$5,958
Property Taxes
14%
$784
Home Insurance
8%
$418
HOA
47%
$2,595
Property Management
10%
$553
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0