Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $240k initial cash invested.
-16.37%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$4,834
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,834
Total Expenses
$8,106
Mortgage P&I
114%
$5,534
Property Taxes
19%
$913
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0