Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $241k initial cash invested.
-12.53%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$5,916
Rent
-$2,515
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%
$11,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,916
Total Expenses
$8,431
Mortgage P&I
96%
$5,702
Property Taxes
13%
$772
Home Insurance
7%
$418
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0