Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $242k initial cash invested.
-21.59%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,972
Rent
-$4,345
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,972
Total Expenses
$8,317
Mortgage P&I
145%
$5,761
Property Taxes
28%
$1,121
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0