Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $249k initial cash invested.
-17.36%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,164
Rent
-$3,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,164
Total Expenses
$7,762
Mortgage P&I
141%
$5,876
Property Taxes
6%
$257
Home Insurance
10%
$414
HOA
3%
$133
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0