Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $244k initial cash invested.
-18.51%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,241
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,241
Total Expenses
$8,003
Mortgage P&I
135%
$5,717
Property Taxes
18%
$779
Home Insurance
10%
$405
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0