Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $239k initial cash invested.
-16.46%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,721
Rent
-$3,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,721
Total Expenses
$6,999
Mortgage P&I
148%
$5,518
Property Taxes
3%
$116
Home Insurance
11%
$398
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0