Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $242k initial cash invested.
-20.54%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,388
Rent
-$4,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$7,527
Mortgage P&I
163%
$5,537
Property Taxes
20%
$690
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0