Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $243k initial cash invested.
-22.72%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$2,981
Rent
-$4,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,981
Total Expenses
$7,583
Mortgage P&I
187%
$5,567
Property Taxes
28%
$821
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0