Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.08% first-year return on $248k initial cash invested.
-21.08%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,912
Rent
-$4,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,912
Total Expenses
$8,265
Mortgage P&I
148%
$5,803
Property Taxes
27%
$1,059
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0