Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $244k initial cash invested.
-23.03%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,999
Rent
-$4,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,999
Total Expenses
$7,679
Mortgage P&I
193%
$5,796
Property Taxes
23%
$683
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0