Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $241k initial cash invested.
-16.14%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$4,615
Rent
-$3,243
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%
$11,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,615
Total Expenses
$7,858
Mortgage P&I
120%
$5,526
Property Taxes
15%
$694
Home Insurance
9%
$437
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0