Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.88% first-year return on $246k initial cash invested.
-23.88%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,802
Rent
-$4,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$7,689
Mortgage P&I
207%
$5,794
Property Taxes
26%
$738
Home Insurance
15%
$429
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0