Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $246k initial cash invested.
-21.44%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$4,841
Rent
-$4,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,841
Total Expenses
$9,241
Mortgage P&I
120%
$5,803
Property Taxes
9%
$455
Home Insurance
9%
$438
HOA
27%
$1,287
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0