Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $241k initial cash invested.
-20.04%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$4,308
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,308
Total Expenses
$8,326
Mortgage P&I
128%
$5,515
Property Taxes
30%
$1,281
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0