Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $244k initial cash invested.
-15.85%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$4,700
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,700
Total Expenses
$7,927
Mortgage P&I
120%
$5,662
Property Taxes
13%
$633
Home Insurance
9%
$410
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0