Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.39% first-year return on $241k initial cash invested.
-24.39%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,114
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,114
Total Expenses
$8,009
Mortgage P&I
183%
$5,690
Property Taxes
35%
$1,089
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0