Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $249k initial cash invested.
-19.86%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,250
Rent
-$4,118
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%
$11,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$8,368
Mortgage P&I
138%
$5,848
Property Taxes
23%
$987
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0