Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $251k initial cash invested.
-23.41%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$4,100
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,100
Total Expenses
$8,995
Mortgage P&I
143%
$5,860
Property Taxes
40%
$1,640
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0