Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $245k initial cash invested.
-17.19%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$4,772
Rent
-$3,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,772
Total Expenses
$8,289
Mortgage P&I
120%
$5,745
Property Taxes
19%
$905
Home Insurance
8%
$398
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0