Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $247k initial cash invested.
-17.29%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,922
Rent
-$3,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,922
Total Expenses
$7,479
Mortgage P&I
148%
$5,817
Property Taxes
5%
$192
Home Insurance
11%
$438
HOA
0%
$13
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0