Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $245k initial cash invested.
-17.19%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$4,603
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,603
Total Expenses
$8,113
Mortgage P&I
123%
$5,645
Property Taxes
20%
$913
Home Insurance
8%
$359
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0