Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $248k initial cash invested.
-20.07%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$4,769
Rent
-$4,145
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,769
Total Expenses
$8,914
Mortgage P&I
119%
$5,668
Property Taxes
16%
$762
Home Insurance
9%
$413
HOA
17%
$832
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0