Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $242k initial cash invested.
-18.75%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$4,143
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,143
Total Expenses
$7,918
Mortgage P&I
140%
$5,792
Property Taxes
15%
$633
Home Insurance
10%
$416
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0