Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $244k initial cash invested.
-13.21%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$5,340
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,340
Total Expenses
$8,027
Mortgage P&I
106%
$5,637
Property Taxes
11%
$582
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0