Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $239k initial cash invested.
-25.72%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,461
Rent
-$5,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$7,594
Mortgage P&I
239%
$5,888
Property Taxes
26%
$646
Home Insurance
17%
$420
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0