Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $243k initial cash invested.
-16.49%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$4,524
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,524
Total Expenses
$7,867
Mortgage P&I
127%
$5,732
Property Taxes
12%
$542
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0