Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $244k initial cash invested.
-18.65%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$4,394
Rent
-$3,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,394
Total Expenses
$8,179
Mortgage P&I
128%
$5,631
Property Taxes
23%
$994
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0