Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $241k initial cash invested.
-20.71%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,768
Rent
-$4,168
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,768
Total Expenses
$6,936
Mortgage P&I
209%
$5,790
Property Taxes
1%
$25
Home Insurance
15%
$402
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0