Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $244k initial cash invested.
-18.85%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,294
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,294
Total Expenses
$8,126
Mortgage P&I
135%
$5,818
Property Taxes
18%
$769
Home Insurance
10%
$422
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0