Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $244k initial cash invested.
-14.14%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$5,235
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,235
Total Expenses
$8,116
Mortgage P&I
107%
$5,603
Property Taxes
14%
$738
Home Insurance
8%
$413
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0