Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $242k initial cash invested.
-20.58%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,607
Rent
-$4,142
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,607
Total Expenses
$7,749
Mortgage P&I
158%
$5,715
Property Taxes
19%
$695
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0