Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $241k initial cash invested.
-18.69%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$4,527
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,527
Total Expenses
$8,284
Mortgage P&I
122%
$5,506
Property Taxes
21%
$954
Home Insurance
9%
$405
HOA
5%
$242
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0