Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $242k initial cash invested.
-16.37%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$5,018
Rent
-$3,296
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,018
Total Expenses
$8,314
Mortgage P&I
112%
$5,635
Property Taxes
20%
$1,026
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0