Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $240k initial cash invested.
-15.97%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$5,117
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,117
Total Expenses
$8,310
Mortgage P&I
112%
$5,735
Property Taxes
16%
$826
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0