Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $246k initial cash invested.
-21.48%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,678
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,678
Total Expenses
$8,084
Mortgage P&I
161%
$5,906
Property Taxes
21%
$777
Home Insurance
11%
$420
HOA
1%
$24
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0