Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.97% first-year return on $244k initial cash invested.
-22.97%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,572
Rent
-$4,679
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,572
Total Expenses
$8,251
Mortgage P&I
160%
$5,709
Property Taxes
34%
$1,200
Home Insurance
12%
$413
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0