Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.39% first-year return on $247k initial cash invested.
-23.39%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,595
Rent
-$4,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,595
Total Expenses
$7,417
Mortgage P&I
228%
$5,905
Property Taxes
15%
$399
Home Insurance
17%
$437
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0