Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.43% first-year return on $249k initial cash invested.
-22.43%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,326
Rent
-$4,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$7,979
Mortgage P&I
176%
$5,862
Property Taxes
24%
$814
Home Insurance
13%
$438
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0