Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $239k initial cash invested.
-22.54%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,858
Rent
-$4,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,858
Total Expenses
$7,351
Mortgage P&I
198%
$5,667
Property Taxes
18%
$521
Home Insurance
15%
$420
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0